AN OFFERING STATEMENT PURSUANT TO REGULATION A RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE COMMISSION. INFORMATION CONTAINED IN THIS PRELIMINARY OFFERING CIRCULAR IS SUBJECT TO COMPLETION OR AMENDMENT. THESE SECURITIES MAY NOT BE SOLD NOR MAY OFFERS TO BUY BE ACCEPTED BEFORE THE OFFERING STATEMENT FILED WITH THE COMMISSION IS QUALIFIED. THIS PRELIMINARY OFFERING CIRCULAR SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR MAY THERE BE ANY SALES OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL BEFORE REGISTRATION OR QUALIFICATION UNDER THE LAWS OF SUCH STATE. THE COMPANY MAY ELECT TO SATISFY ITS OBLIGATION TO DELIVER A FINAL OFFERING CIRCULAR BY SENDING YOU A NOTICE WITHIN TWO BUSINESS DAYS AFTER THE COMPLETION OF THE COMPANY’S SALE TO YOU THAT CONTAINS THE URL WHERE THE FINAL OFFERING CIRCULAR OR THE OFFERING STATEMENT IN WHICH SUCH FINAL OFFERING CIRCULAR WAS FILED MAY BE OBTAINED.
PRELIMINARY OFFERING CIRCULAR DATED OCTOBER 6, 2023

Mission Property Holdings LLC
(A DELAWARE SERIES LIMITED LIABILITY COMPANY)
548 Market St., #25841
San Francisco, California 94104
www.ownify.com
| Series Membership Interests Overview | ||||||||||||||||||
| Price to Public | Underwriting Discounts and Commissions(1) | Proceeds to Issuer | Proceeds to Selling Securityholder | |||||||||||||||
| Series 2 Interest (Up to 9,000 Units, | Per Unit | $ | 40.07 | .40 | 39.67 | (2) | 39.67 | (2) | ||||||||||
| composed of 8,000 sold by the company and 1,000 by the | Total Minimum | N/A | N/A | N/A | N/A | |||||||||||||
| selling securityholder)(3) | Total Maximum | $ | 360,630 | 3,606 | 317,350 | (2) | 39,660 | |||||||||||
| Series Emerson Interest (Up to 9,000 Units, | Per Unit | $ | 57.15 | .57 | 56.58 | (2) | 56.58 (2) | |||||||||||
| composed of 8,000 sold by the company and 1,000 by the | Total Minimum | N/A | N/A | N/A | N/A | |||||||||||||
| selling securityholder)(3)
| Total Maximum | $ | 514,350 | 5,144 | 452,640 | (2) | 56,580 | |||||||||||
| Series 3 Interest (Up to 9,000 Units, | Per Unit | $ | 69.19 | .69 | 68.50 | (2) | 68.50 | (2) | ||||||||||
| composed of 8,000 sold by the company and 1,000 by the | Total Minimum | N/A | N/A | N/A | N/A | |||||||||||||
| selling securityholder)(3) | Total Maximum | $ | 622,681 | 6,227 | 548,000 | (2) | 68,500 | |||||||||||
| (1) | The company has engaged Dalmore Group, LLC, member FINRA/SIPC (“Dalmore”), to perform administrative and compliance related functions in connection with this offering, but not for underwriting or placement agent services. This includes the 1% commission, approximately $3,606 on Series 2 Interests, approximately $5,144 on Series Emerson Interests, and approximately $6,227 on Series 3 Interests, assuming fully subscribed offerings, but it does not include the one-time expense allowance of $5,000, or consulting fees of $20,000 payable by the company to Dalmore. See “Plan of Distribution” for details. The company intends to distribute all offerings of the Series 2 Interests, the Series Emerson Interests, and other Series Interests (individually a Series Interest and collectively, the “Series Interests”) in any series of the company principally through Mission Property Holdings LLC as described in greater detail under “Plan of Distribution and Subscription Procedure.” |
| (2) | The company anticipates approximately $3,606 of the proceeds for Series 2 Interests, $5,144 of the proceeds for Series Emerson Interests, and $6,227 for Series 3 Interests purchased will be used for offering expenses in fees to Dalmore. These numbers do not include state filing fees. |
| (3) | Ownify, Inc., the company’s Managing Member, is the selling security holder of these interests. |
There is a minimum subscription of ten (10) Interests per investor.
The purchase price for the Series Interests has been arbitrarily determined by the company and bears no relationship to the company’s assets, book value, earnings or other generally accepted criteria of value. See, Risk Factors-The purchase prices for the Series Interests have been arbitrarily determined.
There is no trading market for the Series Interests and any investor may be required to hold the Series Interests for an indefinite duration. See, Risk Factors-There is currently no trading market for the company’s securities.
Holders of Series Interests have limited voting rights and little control over the management of the company, any Series, or any Underlying Asset, which is granted to our Managing Member. See, Risk Factors- An investment in an offering constitutes only an investment in that Series and not in the company or any Underlying Asset; and Risk Factors- Ownify, Inc. is the Managing Member, with Ownify’s wholly-owned subsidiary serving as the Property Manager.
The company’s operating agreement imposes restrictions on the transfer of Series Interests. See, Risk Factors- The company requires that investors obtain approval from the Managing Member to transfer acquired Series Interests.
This offering will terminate at the earlier of (i) the date at which the maximum offering amount has been sold, (ii) the date at which the offering is earlier terminated by the company, in its sole discretion or (iii) the date that is three years from this offering being qualified by the United States Securities and Exchange Commission (the “Commission” or “SEC”). At least every 12 months after this offering has been qualified by the SEC the company will file a post-qualification amendment to include the company’s recent financial statements. In addition, the company may periodically file a post-qualification amendment to include additional Series Interests to this offering. No escrow agent has been engaged for this offering and funds tendered by investors will be held in a segregated account controlled by the company. See Plan of Distribution. The company may undertake one or more closings on a rolling basis, and, after each closing, funds tendered by investors will be available to the company, and interests will be issued to investors.
THE UNITED STATES SECURITIES AND EXCHANGE COMMISSION DOES NOT PASS UPON THE MERITS OR GIVE ITS APPROVAL OF ANY SECURITIES OFFERED OR THE TERMS OF THE OFFERING, NOR DOES IT PASS UPON THE ACCURACY OR COMPLETENESS OF ANY OFFERING CIRCULAR OR OTHER SOLICITATION MATERIALS. THESE SECURITIES ARE OFFERED PURSUANT TO AN EXEMPTION FROM REGISTRATION WITH THE COMMISSION; HOWEVER, THE COMMISSION HAS NOT MADE AN INDEPENDENT DETERMINATION THAT THE SECURITIES OFFERED ARE EXEMPT FROM REGISTRATION
GENERALLY, NO SALE MAY BE MADE TO YOU IN THIS OFFERING IF THE AGGREGATE PURCHASE PRICE YOU PAY IS MORE THAN 10% OF THE GREATER OF YOUR ANNUAL INCOME OR NET WORTH. DIFFERENT RULES APPLY TO ACCREDITED INVESTORS AND NON-NATURAL PERSONS. BEFORE MAKING ANY REPRESENTATION THAT YOUR INVESTMENT DOES NOT EXCEED APPLICABLE THRESHOLDS, THE COMPANY ENCOURAGES YOU TO REVIEW RULE 251(d)(2)(i)(C) OF REGULATION A. FOR GENERAL INFORMATION ON INVESTING, THE COMPANY ENCOURAGES YOU TO REFER TO www.investor.gov.
This offering is inherently risky. See “Risk Factors” on page 6.
Sales of these securities will commence on approximately [date].
The company is following the “Offering Circular” format of disclosure under Regulation A.
In the event that the company becomes a reporting company under the Securities Exchange Act of 1934, the company intends to take advantage of the provisions that relate to “Emerging Growth Companies” under the JOBS Act of 2012. See “Summary — Implications of Being an Emerging Growth Company.”
TABLE OF CONTENTS
In this Offering Circular, the terms “Mission Property Holdings LLC” “MPH,” “we,” “us, “our,” the “company” and similar terms refer to Mission Property Holdings LLC, a Delaware series limited liability company.
THIS OFFERING CIRCULAR MAY CONTAIN FORWARD-LOOKING STATEMENTS AND INFORMATION RELATING TO, AMONG OTHER THINGS, THE COMPANY, ITS BUSINESS PLAN AND STRATEGY, AND ITS INDUSTRY. THESE FORWARD-LOOKING STATEMENTS ARE BASED ON THE BELIEFS OF, ASSUMPTIONS MADE BY, AND INFORMATION CURRENTLY AVAILABLE TO THE COMPANY’S MANAGEMENT. WHEN USED IN THE OFFERING MATERIALS, THE WORDS “ESTIMATE,” “PROJECT,” “BELIEVE,” “ANTICIPATE,” “INTEND,” “EXPECT” AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS, WHICH CONSTITUTE FORWARD-LOOKING STATEMENTS. THESE STATEMENTS REFLECT MANAGEMENT’S CURRENT VIEWS WITH RESPECT TO FUTURE EVENTS AND ARE SUBJECT TO RISKS AND UNCERTAINTIES THAT COULD CAUSE THE COMPANY’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE CONTAINED IN THE FORWARD-LOOKING STATEMENTS. INVESTORS ARE CAUTIONED NOT TO PLACE UNDUE RELIANCE ON THESE FORWARD-LOOKING STATEMENTS, WHICH SPEAK ONLY AS OF THE DATE ON WHICH THEY ARE MADE. THE COMPANY DOES NOT UNDERTAKE ANY OBLIGATION TO REVISE OR UPDATE THESE FORWARD-LOOKING STATEMENTS TO REFLECT EVENTS OR CIRCUMSTANCES AFTER SUCH DATE OR TO REFLECT THE OCCURRENCE OF UNANTICIPATED EVENTS.
Implications of Being an Emerging Growth Company
The company is not subject to the ongoing reporting requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) because the company is not registering its securities under the Exchange Act. Rather, the company will be subject to the more limited reporting requirements under Regulation A, including the obligation to electronically file:
| ● | annual reports (including disclosure relating to our business operations for the preceding two fiscal years, or, if in existence for less than two years, since inception, related party transactions, beneficial ownership of the issuer’s securities, executive officers and directors and certain executive compensation information, management’s discussion and analysis (“MD&A”) of the issuer’s liquidity, capital resources, and results of operations, and two years of audited financial statements), |
| ● | semiannual reports (including disclosure primarily relating to the issuer’s interim financial statements and MD&A) and | |
| ● | current reports for certain material events. |
In addition, at any time after completing reporting for the fiscal year in which the company’s offering statement was qualified, if the securities of each class to which this offering statement relates are held of record by fewer than 300 persons and offers or sales are not ongoing, the company may immediately suspend its ongoing reporting obligations under Regulation A.
If and when the company becomes subject to the ongoing reporting requirements of the Exchange Act, as an issuer with less than $1.07 billion in total annual gross revenues during its last fiscal year, it will qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) and this status will be significant. An emerging growth company may take advantage of certain reduced reporting requirements and is relieved of certain other significant requirements that are otherwise generally applicable to public companies. In particular, as an emerging growth company, the company:
| ● | will not be required to obtain an auditor attestation on its internal controls over financial reporting pursuant to the Sarbanes-Oxley Act of 2002; | |
| ● | will not be required to provide a detailed narrative disclosure discussing its compensation principles, objectives and elements and analyzing how those elements fit with its principles and objectives (commonly referred to as “compensation discussion and analysis”); | |
| ● | will not be required to obtain a non-binding advisory vote from its interest holders on executive compensation or golden parachute arrangements (commonly referred to as the “say-on-pay,” “say-on-frequency” and “say-on-golden-parachute” votes); | |
| ● | will be exempt from certain executive compensation disclosure provisions requiring a pay-for-performance graph and CEO pay ratio disclosure; | |
| ● | may present only two years of audited financial statements and only two years of related Management’s Discussion and Analysis of Financial Condition and Results of Operations, or MD&A; and | |
| ● | will be eligible to claim longer phase-in periods for the adoption of new or revised financial accounting standards. |
The company intends to take advantage of all of these reduced reporting requirements and exemptions, including the longer phase-in periods for the adoption of new or revised financial accounting standards under Section 107 of the JOBS Act. The company’s election to use the phase-in periods may make it difficult to compare its financial statements to those of non-emerging growth companies and other emerging growth companies that have opted out of the phase-in periods under Section 107 of the JOBS Act.
Under the JOBS Act, the company may take advantage of the above-described reduced reporting requirements and exemptions for up to five years after its initial sale of common equity pursuant to a registration statement declared effective under the Securities Act of 1933, as amended, or such earlier time that the company no longer meets the definition of an emerging growth company. Note that this offering, while a public offering, is not a sale of common equity pursuant to a registration statement, since the offering is conducted pursuant to an exemption from the registration requirements. In this regard, the JOBS Act provides that the company would cease to be an “emerging growth company” if it has more than $1.07 billion in annual revenues, have more than $700 million in market value of its common stock held by non-affiliates, or issue more than $1 billion in principal amount of non-convertible debt over a three-year period.
Certain of these reduced reporting requirements and exemptions are also available to us due to the fact that the company may also qualify, once listed, as a “smaller reporting company” under the Commission’s rules. For instance, smaller reporting companies are not required to obtain an auditor attestation on their assessment of internal control over financial reporting; are not required to provide a compensation discussion and analysis; are not required to provide a pay-for-performance graph or CEO pay ratio disclosure; and may present only two years of audited financial statements and related MD&A disclosure.
SERIES OFFERING TABLE
The table below shows key information related to the offering of each Series, as of June 30, 2023. Please also refer to “The Company’s Business – Property Overview” and “Use of Proceeds” for further details.
| SERIES NAME | UNDERLYING ASSETS | OFFERING PRICE PER SERIES INTEREST | MAXIMUM OFFERING SIZE | MINIMUM/MAXIMUM/ SUBSCRIBED SERIES INTERESTS (1) | INITIAL QUALIFICATION DATE | OPEN DATE | CLOSING DATE | STATUS | ||||||||||||||
| Series 2 | 2005 Muddy Creek Ct., Raleigh, NC 27612 | $ | 40.07 | $ | 360,630 | 9,000 = Maximum | [____] | [____] | [____] | [____] | ||||||||||||
| Series Emerson | 3314 Timberlake Rd., Raleigh, NC 27604 | $ | 57.15 | $ | 514,350 | 9,000 = Maximum | [____] | [____] | [____] | [____] | ||||||||||||
| Series 3 | 401 Magdala Road , Apex, NC 27 502 | $ | 69.19 | 622,681 |
| [ ] | [ ] | [ ] | [ ] | |||||||||||||
| (1) | For open offerings, each row states, with respect to the given offering, the minimum and maximum number of Series Interests offered and the number of subscriptions for Series Interests received as of the date of this Offering Circular, but the closing of such offering has not yet taken place. For any closed offerings, each row would state the actual number of Series Interests sold. There is no minimum investment amount, however each investor must purchase at least ten Series Interests. | |
| (2) | For each offering, each row states, with respect to the given offering, the date on which the offering was initially qualified by the Commission. | |
| (3) | For each offering, each row states, with respect to the given offering, the date on which offers and sales for such offering commenced. |
For purposes of assisting FINRA with the evaluation of filing fees due, the following table identifies the maximum value of the Series to be qualified, the Series that are qualified and currently open for investment, and the value of the Series that are closed.
| Value of Series To Be Qualified | Value of Qualified Series that are Open for Investment | Value of Closed Series | ||||||||
| $ | 1,497,661 | $ | 0 | $ | 0 | |||||
OFFERING CIRCULAR SUMMARY
This Offering Circular Summary highlights information contained elsewhere and does not contain all of the information that you should consider in making your investment decision. Before investing in the company’s Series Interests, you should carefully read this entire Offering Circular, and Offering Statement of which this Offering Circular is part, including the company’s financial statements and related notes. You should also consider, among other information, the matters described under “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The Company
Ownify was founded to solve one of the largest problems today: housing affordability. First-time homebuyers are facing the toughest market in 40+ years. The average age of a first-time buyer in 2022 was 36, up from 33 in 2020, according to the National Association of Realtors 2022 & 2023 Generational Trends Report. Increasing amounts of student debt are making it harder and harder for first-time buyers to save the down payment for a traditional mortgage. We believe that up to 50% of first-time buyers have to borrow money from friends and family to afford the down payment.
Ownify is a fractional ownership platform that partners socially conscious investors with qualified first-time homebuyers to buy their home “brick by brick”. With Ownify, homebuyers, which we refer to as “Ownis”, and investors together reap the collective benefits of building equity, creating stability, and investing in the health of local communities for years to come.
For our Ownis, Ownify offers a low down payment, a cash offer to compete with other home buyers, no unforeseen costs and surprises, and the ability to maintain equity in the home even in declining home price environment.
For our investors, Ownify offers fractional ownership in a single family home generating income and real estate returns, shared equity and shared purpose with the Owni, and positive community impact by helping first-time homebuyers.
Our Ownis
Ownify works with qualified first-time homebuyers – we call them “Ownis” – to carefully select single-family homes for purchase. After we buy a home, we fractionalize each home into 10,000 shares or “bricks”. Ownis buy 200 of the bricks on the day they move in. Ownify co-invests in the home by buying 1800 bricks. We then offer the remaining 8,000 bricks, plus 1,000 owned by Ownify, as securities to investors pursuant to this Offering.
Ownis enter into a five-year, renewable, agreement, in which Ownis live in the home and pay rent for the bricks they do not own while buying more bricks each month – up to 1,000 bricks over five years. This allows for an Owni to build up equity in the property which can be shown to a lender to offset the amount required for a mortgage down payment. Once able to obtain financing during the term of the Owni agreement, the Owni has the option to buy the underlying property from the Series – at the higher of market value of the home or 105% of the purchase price. See, “The Company’s Business—Equity Share and Purchase Option Agreement”.
Series LLC Structure
Ownify formed Mission Property Holdings LLC, a Delaware series limited liability company on July 19, 2022 (“MPH”). Ownify, Inc., a Delaware corporation (“Ownify”) is the managing member of MPH (the “Managing Member”). The purpose of the company is to establish separate series for the holding of properties to be acquired by the company.
Investors in this offering will acquire Series Interests in a Series of the company, each of which is a separate series of the company for purposes of assets and liabilities.
It is not anticipated that any Series would own any assets other than its respective property, the reason for which the applicable Series was created, (the “Underlying Asset(s)”), plus cash reserves for maintenance, insurance and other expenses pertaining to each Underlying Asset and amounts earned by each Series from the monetization of the Underlying Asset. It is intended that owners of an interest in a Series will only have assets, liabilities, profits and losses pertaining to the specific Underlying Assets owned by that Series.
For example, an investor who acquires Series Interests in Series 2 will only have assets, liabilities, profits, and losses pertaining to the property located at 2005 Muddy Creek Ct., Raleigh, NC 27612.
| 1 |
Our Management
Folsom Street Property Management LLC, a wholly-owned subsidiary of Ownify, will serve as the property manager responsible for managing each Series’ Underlying Asset (the “Property Manager”) as described in the Property Management Agreement between Folsom Street Property Management LLC and Mission Property Holdings LLC.
As compensation for the services of the Property Manager, the Property Manager will be entitled to be paid an annual amount equal to the greater of: (i) 10% of the gross amounts paid by tenants, and (ii) 1% of the initial property value of the Underlying Assets (the “Property Management Fee”).
Ownify will serve as the Managing Member responsible for the day-to-day management of the company and each Series.
Organizational Chart
For ease of understanding the company’s business structure, it has included the organizational chart below.
Each property that we acquire will be owned by a separate series of our company that we will establish to acquire that series. Our Managing Member will source the property to be acquired by the series.
In most instances, we intend for the Managing Member to provide a loan to the Series to acquire the property directly from the seller. Once the property is acquired by the Series, we intend to make ownership of the series available to investors through an offer and sale of securities under Tier 2 of Regulation A. Proceeds of each offering will be used to repay the loan from our Managing Member, offering expenses, securities brokerage expenses, and the Sourcing Fee to the Managing Member, along with building a reserve for maintenance and repairs.
Alternatively, our Managing Member may acquire the property from the seller, and the proceeds of the offering will be used for the Series to purchase the property from the Managing Member, along with offering expenses, securities brokerage expenses, and the Sourcing Fee to the Managing Member, and building a reserve for property improvements and working capital.
| 2 |
The Series Offerings
| Maximum Offering Amount | Up to $360,630 of Series 2 Interests, $514,350 of Series Emerson Interests., and $622,681 of Series 3 Interests to be acquired pursuant to a Subscription Agreement are being offered on a “best efforts” basis. | |
| Minimum Offering Amount | None | |
| Price Per Security | $40.07 per Series 2 Interest $57.15 per Series Emerson Interest $69.19 per Series 3 Interest | |
| Minimum Investment | Ten (10) Series Interests per investor | |
| Use of Proceeds | The proceeds from the sale of Series Interests will be used for general working capital, repayment of loans to the company’s Managing Member for the purchase price of the Underlying Asset, create a maintenance reserve for the applicable Underlying Asset, pay brokerage commissions to Dalmore, pay offering expenses, and pay the Sourcing Fee. | |
| Series Interests outstanding before the offering | Series 2 Interests: 2,000 Series Emerson Interests: 2,000 Series 3 Interests: 2,000 | |
| Amount sold by Ownify, as selling securityholder | Series 2 Interests: 1,000 Series Emerson Interests: 1,000 Series 3 Interests: 1,000 | |
| Series Interests outstanding after the offering | Series 2 Interests: 10,000 Series Emerson Interests: 10,000 Series 3 Interests: 10,000 |
Broker Fees and Related Party Fees
| PAYMENT | DESCRIPTION | AMOUNT | PAYOR | PAYEE | ||||
| Sourcing Fee | Sourcing fee of 5%-8% of the property value including closing costs and repairs. | $28,210 (Series 2) $25,836 (Series Emerson) $24,952 (Series 3) |
Series 2 Series Emerson Series 3 |
Ownify | ||||
| Dalmore Commission | 1% commission - $3,606 on Series 2 Interests; $5,144 on Series Emerson Interests; $6,277 on Series 3 (assuming a fully subscribed offering) | $3,606 $5,144 $6,277
|
Series 2 Series Emerson Series 3 |
Dalmore | ||||
| Dalmore Fees(1) | One-time expense allowance of $5,000,
Consulting fees of $20,000 |
$25,000 | Mission Property Holdings LLC | Dalmore | ||||
Property Management Fee |
An annual amount equal to the greater of: (i) 10% of the gross amounts paid by tenants, or (ii) 1% of the initial property value of the Underlying Assets |
Annual Minimum: $3,526 (Series 2) $5,167 (Series Emerson) $4,678 (Series 3) |
Mission Property Holdings LLC | Folsom Street Property Management LLC | ||||
| Loan Repayment | Repayment of intercompany loan used to acquire the Underlying Asset |
$283,057 (Series 2) $413,967 (Series Emerson) $499,030 (Series 3) |
Mission Property Holdings LLC |
Ownify |
| (1) | The company notes that the cumulative fee of $25,000 was paid to Dalmore by MPH. The company intends for each current and future Series to pay its a share of $25,000, determined by the Managing Member. Series 2 is responsible for $2,500.00, Series Emerson is responsible for $2,500.00, and Series 3 is responsible for $2,500.00. All Series Interests intend to reimburse MPH with proceeds from this Offering. In the event that either Series Interest does not raise the maximum offering amount, MPH will waive the remaining amount owed either Series Interest. |
| 3 |
Selected Risks
The company’s business is subject to a number of risks and uncertainties, including those highlighted in the section titled “Risk Factors” immediately following this summary. These risks include, but are not limited to, the following:
| ● | An investment in an offering constitutes only an investment in that Series and not in the company or any Underlying Asset. | |
| ● | Liability of investors between series of interests. | |
| ● | Each Series Interest will rely on its Managing Member, Ownify to manage each property. | |
| ● | If Folsom Street Property Management LLC, the company’s Property Manager, fails to retain its key personnel, the company may not be able to achieve its anticipated level of growth and its business could suffer. | |
| ● | Ownify, Inc. is the Managing Member, with Ownify’s wholly-owned subsidiary serving as the Property Manager, and compensation terms were not determined on an arm’s length basis. | |
| ● | Our Managing Member has full discretion in regards to the determination of “Free Cash Flow” and whether any distributions may occur to investors. | |
| ● | Ownify has put in place a warehouse credit facility with Setpoint to provide financing for the purchase of Underlying Assets for the interim period between the original issuance of membership interests to an Owni and the offering of membership interests to investors pursuant to future Series offerings. | |
| ● | In the future, Ownify intends to explore debt financing options that may be available to finance a portion of the Underlying Assets for future Series offerings. To the extent that no debt financing options, or no debt financing options with terms acceptable to Ownify, are available, both Ownify and the Company’s businesses could be materially adversely impacted. | |
| ● | There is competition for time among the various entities sharing the same management team. | |
| ● | There is currently no trading market for the company’s securities. | |
| ● | The company requires that investors obtain approval from the Managing Member to transfer acquired Series Interests. | |
| ● | The company has limited operating history for investors to evaluate. | |
| ● | Possible Changes in Federal Tax Laws make it impossible to give certainty to the tax treatment of any series of interest. | |
| ● | The company’s consolidated financial statements include a going concern opinion. | |
| ● | The company may not raise sufficient funds to achieve its business objectives. | |
| ● | The selling securityholder will receive a portion of the Offering proceeds. | |
| ● | The company’s management has full discretion as to the use of proceeds from the offering. | |
| ● | If the company does not raise the maximum offering amount, the Series will have to service the debt to a related party, Ownify pursuant to an intercompany promissory note. | |
| ● | If the company does not raise the maximum offering amount, the Series will not be able to fund the operating reserve or fund planned renovations. | |
| ● | The purchase prices for the Series Interests have been arbitrarily determined. |
| 4 |
| ● | If the company does not successfully dispose of real estate assets, you may have to hold your investment for an indefinite period. | |
| ● | Competition with other parties entering real estate investment business may reduce the company’s profitability. | |
| ● | The company does not intend to hire an escrow agent and there will be no escrow account, therefore there is no independent third-party holding investors funds until they are released to the company. | |
| ● | The company’s real estate and real estate-related assets will be subject to the risks typically associated with real estate. | |
| ● | The underlying value and performance of any real estate asset will fluctuate with general and local economic conditions. | |
| ● | The market in which the company participates is competitive and, if it does not compete effectively, its operating results could be harmed. | |
| ● | The company may decide to sell an Underlying Asset which could conflict with an investor’s interests. | |
| ● | A decline in general economic conditions in the markets in which each Underlying Asset is located or in the United States generally could lead to an increase in tenant defaults, lower rental rates and less demand for commercial real estate space in those markets. | |
| ● | Lawsuits may arise between the company and its tenants resulting in lower cash distributions to investors. | |
| ● | Costs imposed pursuant to governmental laws and regulations may reduce the company’s net income and the cash available for distributions to its investors. | |
| ● | The costs of defending against claims of environmental liability, of complying with environmental regulatory requirements, of remediating any contaminated property or of paying personal injury or other damage claims could reduce the amounts available for distribution to the company’s investors. | |
| ● | Costs associated with complying with the Americans with Disabilities Act may decrease cash available for distributions. | |
| ● | Uninsured losses relating to real property or excessively expensive premiums for insurance coverage could reduce the company’s cash flows and the return on investment. | |
| ● | The company’s Operating Agreement and applicable Series Interest Subscription Agreement each include a forum selection provision, that requires disputes be resolved in state or federal courts in the State of Delaware, under Delaware law, regardless of convenience or cost to you, the investor, which could result in less favorable outcomes to the plaintiff(s) in any action against our company. | |
| ● | Investors in this offering may not be entitled to a jury trial with respect to claims arising under the applicable Series Interest Subscription Agreement, which could result in less favorable outcomes to the plaintiff(s) in any action under the Agreement. | |
| ● | The company’s results of operations may be negatively impacted by the coronavirus outbreak. | |
| ● | Actual or threatened epidemics, pandemics, outbreaks, or other public health crises may adversely affect the company’s business. |
| 5 |
The SEC requires the company to identify risks that are specific to its business and its financial condition. The company is still subject to all the same risks that all companies in its business, and all companies in the economy, are exposed to. These include risks relating to economic downturns, political and economic events and technological developments (such as cyber-attacks and the ability to prevent those attacks). Additionally, early-stage companies are inherently more risky than more developed companies. You should consider general risks as well as specific risks when deciding whether to invest.
Risks Relating to the Structure, Operation and Performance of the Company
An investment in an offering constitutes only an investment in that Series and not in the company or any Underlying Asset. A purchase of Series Interests in a Series does not constitute an investment in either the company or an Underlying Asset directly, or in any other Series Interest. This results in limited voting rights of the investor, such as voting to approve future amendments to the Series Designation, which are solely related to a particular Series, and are further limited by the Amended Series Limited Liability Company Agreement of Mission Property Holdings LLC dated June 19, 2023, (the “Operating Agreement”) of the company, described further herein. The Managing Member has full authority to take all actions set out under Section 5.1 of the Operating Agreement without seeking approval of the investors in the offering, including all decisions associated with the Underlying Assets. Thus, the Managing Member, and the Property Manager to which the authority of the Managing Member is delegated, retain significant control over the management of the company, each Series and the Underlying Assets.
Furthermore, because the Interests in a Series do not constitute an investment in the company as a whole, holders of the Interests in a Series are not expected to receive any economic benefit from, or be subject to the liabilities of, the assets of any other Series. In addition, the economic interest of a holder in a Series will not be identical to owning a direct undivided interest in an Underlying Asset because, among other things, before distributions are made to the holders, the Property Manager will receive a fee in respect of its management of the Underlying Asset.
Liability of investors between series of interests. The company is structured as a Delaware protected series limited liability company that issues a separate series of interests for each Underlying Asset. Each series of interests will merely be a separate series and not a separate legal entity. Under the Delaware Limited Liability Company Act (the “LLC Act”), if certain conditions (as set forth in Section 18-215(b) of the LLC Act) are met, the liability of investors holding one series of interests is segregated from the liability of investors holding another series of interests and the assets of one series of interests are not available to satisfy the liabilities of other series of interests.
Although this limitation of liability is recognized by the courts of Delaware, there is no guarantee that if challenged in the courts of another U.S. State or a foreign jurisdiction, such courts will uphold a similar interpretation of Delaware corporation law, and in the past certain jurisdictions have not honored such interpretation.
If the company’s series limited liability company structure is not respected, then investors may have to share any liabilities of the company with all investors and not just those who hold the same series of interests as them. Furthermore, while the company intends to maintain separate and distinct records for each series of interests and account for them separately and otherwise meet the requirements of the LLC Act, it is possible a court could conclude that the methods used did not satisfy Section 18-215(b) of the LLC Act and thus potentially expose the assets of a series to the liabilities of another series of interests. The consequence of this is that investors may have to bear higher than anticipated expenses which would adversely affect the value of their Series Interests or the likelihood of any distributions being made by a particular Series to its investors.
In addition, the company is not aware of any court case that has tested the limitations on inter-series liability provided by Section 18-215(b) in federal bankruptcy courts and it is possible that a bankruptcy court could determine that the assets of one series of interests should be applied to meet the liabilities of the other series of interests or the liabilities of the company generally where the assets of such other series of interests or of the company generally are insufficient to meet its liabilities.
Each Series Interest will rely on its Managing Member, Ownify, and its Property Manager, Folsom Street Property Management LLC, to manage each property. Following the acquisition of any Underlying Asset, the Underlying Asset will be managed by Ownify. In addition, Ownify will be entitled to the Property Management Fee exchange for its day-to-day operations of each Underlying Asset. Any compensation arrangements will be determined by Ownify sitting on both sides of the table and will not be an arm’s length transaction.
| 6 |
If Folsom Street Property Management LLC, the company’s Property Manager, fails to retain its key personnel, the company may not be able to achieve its anticipated level of growth and its business could suffer. The company’s future depends, in part, on the Property Manager’s ability to attract and retain key personnel. Its future also depends on the continued contributions of the executive officers and other key personnel of Ownify and the Property Manager, each of whom would be difficult to replace.
In particular, Frank Rohde, who is the Chief Executive Officer of Ownify, and Ben Herold, who is the Chief Operating Officer of Ownify, are critical to the management of the company’s business and operations and the development of its strategic direction. The loss of the services of Mr. Rohde, Mr. Herold, or other executive officers or key personnel of Ownify and the process to replace any of those key personnel would involve significant time and expense and may significantly delay or prevent the achievement of the company’s business objectives.
Ownify, Inc. is the Managing Member, with Ownify’s wholly-owned subsidiary serving as the Property Manager. The Managing Member owns the Property Manager. On balance, Ownify controls all of the decisions related to each Series:
| ● | Care of the Underlying Asset. | |
| ● | Custody of the Underlying Asset. | |
| ● | Maintenance of the Underlying Asset. | |
| ● | Management of the Underlying Asset. | |
| ● | Ability and to take any action that it deems necessary or desirable. | |
| ● | The authority to sell the Underlying Asset. | |
| ● | Whether to encumber the Underlying Asset. | |
| ● | Whether to convey the Underlying Asset. | |
| ● | Whether the Sourcing Fee will be paid to the Property Manager, i.e., itself. | |
| ● | Determination of the Property Management Fee. |
None of the responsibilities and determinations listed above will be made at arm’s length and all of these decisions may unjustly financially reward Ownify to the detriment of each Series and the investors. These conflicts may inhibit or interfere with the sound and profitable operation of the company and much smaller, if any, distributions made to the investors.
Further, the fees to be paid to the Managing Member and Property Manager were determined internally, by the company and Ownify and the company did not rely on any independent assessment of market rates. Accordingly, the determination of fees was not made at arm’s length and may result in (i) smaller distributions made to investors, if any at all, (ii) the interference with the sound and profitable operation of the company and (iii) the fees paid to the Managing Member and Property Manager may be higher than the fees that would be paid to an unaffiliated third party given the lack of an independent assessment as to the determination of the fees.
| 7 |
Our Managing Member has full discretion in regards to the determination of “Free Cash Flow” and whether any distributions may occur to investors. As provided by the company’s operating agreement, distributions will be paid out of Free Cash Flow, if any. The availability of Free Cash Flow is determined by our Managing Member out of the income received by a Series modified by factors such as availability of net working capital for the Underlying Asset, expenses and liabilities due, such as interest payments, and the Managing Member’s discretion to hold back funds for capital expenditures and improvements in the Underlying Asset. As a result, even when the Series into which an investor invests has generated consistent income, there may not be funds available for distribution to investors as the Managing Member has determined there no Free Cash Flow available. Investors are not able to challenge this determination by the Managing Member.
Ownify has put in place a warehouse credit facility with Setpoint to provide financing for the purchase of Underlying Assets for the interim period between the original issuance of membership interests to an Owni and the offering of membership interests to investors pursuant to future Series offerings. While the Underlying Properties in the current offering have been financed prior to the current offering through a combination of debt and equity investments by Ownify, Ownify intends to use the warehouse credit facility with Setpoint to provide financing for the purchase of Underlying Assets for the interim period between the original issuance of membership interests to an Owni and the offering of membership interests to investors pursuant to future Series offerings. The funds from the future Series offerings would be used to pay off some or all of the financing obtained from Setpoint. Since Ownify is the Managing Member of the Company, the Company’s reliance on the Managing Member to effectively manage both the Company and the Property Manager could be negatively impacted also resulting in the Company’s financial condition and results of operations being materially diminished.
In the future, Ownify intends to explore debt financing options that may be available to finance a portion of the Underlying Assets for future Series offerings. To the extent that no debt financing options, or no debt financing options with terms acceptable to Ownify, are available, both Ownify and the Company’s businesses could be materially adversely impacted. In future Series offerings, Ownify intends to explore debt financing options that may be available to finance a portion of the Underlying Assets. In the current offering, the Underlying Properties have been financed through a combination of debt and equity investments by Ownify. To the extent that debt financing options, or debt financing options that have terms acceptable to Ownify, are not available, either such event could result in Ownify being unable to pursue purchasing numerous Underlying Assets for future Series offerings. Further, even if debt financing options are available, to the extent Ownify or the applicable Series breaches the terms of the debt financing agreements, the debt financing sources could pursue remedies against either Ownify or the applicable Series. Any of these scenarios could material adversely impact Ownify’s financial condition and results of operations as its business prospects could be materially diminished. In addition, since Ownify is the Managing Member of the Company, the Company’s reliance on the Managing Member to effectively manage both the Company and the Property Manager could be negatively impacted also resulting in the Company’s financial condition and results of operations being materially diminished. Finally, if debt financing options are put in place, but a breach of the debt financing agreements are breached, the applicable debt financing sources could pursue remedies against Ownify or the applicable Series that could result in material adverse financial and operational impacts on either or both of Ownify and the applicable Series.
There may be competition for time among the various entities sharing the same management team. Currently, Ownify is the Managing Member of Series 2 and Series Emerson. Ownify intends to also be the Managing Member of future Series. It is foreseeable that at certain times the various entities will be competing for time from the management team.
There is currently no trading market for the company’s securities. There is currently no public trading market for any Series Interests, and an active market may not develop or be sustained. If an active public or private trading market for the Series Interests does not develop or is not sustained, it may be difficult or impossible for you to resell your Series Interests at any price. Even if a public or private market does develop, the market price could decline below the amount you paid for your Interests.
The company requires that investors obtain approval from the Managing Member to transfer acquired Series Interests. Section 3.1 of the company’s operating agreement imposes requirements on investors in order to transfer their Series Interests. To effect a transfer, each transferee must demonstrate to the Managing Member that the transferee agrees to be bound by the terms of the Operating Agreement, and prior approval of the Managing Member is required before a transfer may occur. As a result, if such approval is not provided by the Managing Member, an investor may not be able to dispose of their Series Interests.
The company has limited operating history for investors to evaluate. The company, Series 2, Series Emerson, and Series 3 were recently formed and have generated limited revenues and have minimal operating history upon which prospective investors may evaluate their performance. No guarantee can be given that the company or any Series Interest will achieve their investment objectives, the value of any Underlying Asset will increase or that any Underlying Asset will be successfully monetized.
| 8 |
The company’s consolidated financial statements include a going concern opinion. The company’s financial statements were prepared on a “going concern” basis. Certain matters, as described in the accompanying financial statements, indicate there may be substantial doubt about the company’s ability to continue as a going concern. Specifically, the company is newly formed and has not generated revenue from operations. The company will require additional capital until revenue from operations are sufficient to cover operational costs. Successful development of the company and ultimately the attainment of profitable operations is dependent upon future events including adequate financing, continuous support from Ownify, general and economic conditions on the real estate market and achieving a level of income adequate to support the company’s cost structure. Therefore, there is substantial doubt about the ability of the company to continue as a going concern.
Conflicts may exist between legal counsel, our company, our Managing Member, and Property Manager. Legal counsel may, in the future, render services to us or other related parties with respect to activities relating to our company as well as other unrelated activities. Legal counsel is not representing any prospective investors in connection with this offering and will not be representing interest holders of our company, although the prospective investors may rely on the opinion of legal counsel with respect to the validity of the securities, which is filed as Exhibit 12.1 to the offering statement of which this offering circular forms a part. Prospective investors are advised to consult their own independent counsel with respect to the other legal and tax implications of an investment in our interests.
Risks Relating to the Offering
The company may not raise sufficient funds to achieve its business objectives. There is no minimum amount required to be raised before the company can accept your subscription for the Series Interests, and it can access the funds immediately. The company may not raise an amount sufficient for it to meet all of its objectives. Once the company accepts your investment funds, there will be no obligation to return your funds. Even if other Series Interests are sold, there may be insufficient funds raised through this offering to cover the expenses associated with the offering or complete development and implementation of the company’s operations. The lack of sufficient funds to pay expenses and for working capital will negatively impact the company’s ability to implement and complete its planned use of proceeds.
The selling securityholder will receive a portion of the Offering proceeds. The company is offering Interests in this Offering from both the company and from the selling securityholder, Ownify, which is also the company’s and each Series’ Managing Member. Regardless of the amount raised in this Offering, a portion of the Offering proceeds will be received by the selling securityholder, which will reduce available funds for use by each respective Series. See “Use of Proceeds to Issuer” below. While the selling securityholder’s sales may never be more than 30% of the value of the Interests subscribed for in an offering by a Series, it is possible that the company could allocate proceeds to the selling securityholder rather than to a Series, reducing the potential proceeds in the event an offering by a Series is not fully subscribed.
The company’s management has full discretion as to the use of proceeds from the offering. The company presently anticipates that the net proceeds from the offering will be used by us as general working capital, repayment of outstanding loans, loans to the company’s Managing Member and the creation of a maintenance reserve account for the applicable Underlying Asset. The company reserves the right, however, to use the funds from the offering for other purposes not presently contemplated herein but which are related directly to growing its current business. As a result of the foregoing, purchasers of the Series Interests hereby will be entrusting their funds to the company’s management, upon whose judgment and discretion the investors must depend, with only limited information concerning management’s specific intentions.
If the company does not raise the maximum offering amount for a particular Series, that Series will have to service the debt to a related party, Ownify, pursuant to the intercompany promissory note. The company presently anticipates that the net proceeds from the offering will be used first to repay the intercompany loan to Ownify before making improvements to the property of funding an operating reserve account for future maintenance of the applicable Underlying Asset. The company reserves the right, however, to use the funds from the offering for other purposes not presently contemplated herein but which are related directly to growing its current business. As a result of the foregoing, purchasers of the Series Interests hereby will be entrusting their funds to the company’s management, upon whose judgment and discretion the investors must depend, with only limited information concerning management’s specific intentions.
If the company does not raise the maximum offering amount for a particular Series, that Series will not be able to fund the operating reserve or fund planned renovations.
In the event that the company does not raise the maximum offering amount, the Series will not be able to fund the operating reserve or fund the planned renovations. Without an operating reserve or funds for planned renovations, the company may not have cash available on hand to make required repairs or renovations. This could negatively impact our ability to lease the property, thereby harming the financial position of the Series.
| 9 |
The purchase prices for the Series Interests have been arbitrarily determined. The purchase price for the Series Interests has been arbitrarily determined by the company and bears no relationship to the company’s assets, book value, earnings or other generally accepted criteria of value. In determining pricing, the company considered factors such as the company’s limited financial resources, the nature of its assets, estimates of its business potential, the degree of equity or control desired to be retained by the existing interest holders and general economic conditions.
If the company does not successfully dispose of real estate assets, you may have to hold your investment for an indefinite period. The determination of whether to dispose of the Underlying Asset is entirely at the discretion of the company. Even if the company decides to dispose of an Underlying Asset, the company cannot guarantee that it will be able to dispose of the Underlying Asset at a favorable price to investors.
Competition with other parties entering real estate investment business may reduce the company’s profitability. There are and will be other entities engaged in real estate investment, including financial institutions, many of which have greater resources than the company does. Larger entities may enjoy significant competitive advantages that result from, among other things, a lower cost of capital and built-in client base. Such competition could make it more difficult to obtain future funding, which could affect the company’s growth as a company.
The company does not intend to hire an escrow agent and there will be no escrow account, therefore there is no independent third-party holding investors funds until they are released to the company. Typically, the escrow agent retains custody of the assets such as cash, until certain conditions are met, at which time those assets are released to the company. In this offering the company has not retained an escrow agent and there will be no escrow account, therefore investors may be subject to increased administrative risk as additional administrative burdens will be placed on the company who may or may not have the expertise to administer the escrow seamlessly.
Risks Related to Taxation
Changes in Federal tax laws may have adverse or unexpected effects on our investors. The Internal Revenue Code (the “Code”) is subject to change by Congress, and interpretations of the Code may be modified or affected by judicial decisions, by the Treasury Department through changes in regulations and by the Internal Revenue Service through its audit policy, announcements, and published and private rulings. Although significant changes to the tax laws historically have been given prospective application, no assurance can be given that any changes made in the tax law affecting an investment in any Series of the Company would be limited to prospective effect. For instance, prior to effectiveness of the Tax Cuts and Jobs Act of 2017, an exchange of the Shares of one Series for another might have been a non-taxable ‘like-kind exchange’ transaction, while transactions now only qualify for that treatment with respect to real property. Accordingly, the ultimate effect on an Investor’s tax situation may be governed by laws, regulations or interpretations of laws or regulations which have not yet been proposed, passed or made, as the case may be.
We intend for each of the Series of the company to be taxed as a partnership, with the profits and losses of the Series flowing to investors regardless of whether there is cash available for distributions. Each Series of the company will be taxed as a partnership, rather than as a corporation. This means that the Series will itself not owe or report any profits and losses for tax purposes, but will instead provide investors with a Schedule K-1 tax statement identifying the investor’s pro rata share of any profits and losses of the Series. The calculation of net profits for the purposes of taxation is determined prior to our Managing Member assessing whether to hold back funds for future working capital purposes. As such, there may be times when the Series is reporting a net profit to investors, but does not have funds available for distribution to investors to cover their personal tax liability.
Our Managing Member is authorized to take such actions as required to maintain the status of the company and each Series as a partnership for tax purposes. If for some reason the company or a Series is no longer able to be taxed as a partnership, it will be required to be taxed as a corporation. This would result in income taxes being owed on any net revenues prior to distributions, if any, being made to investors. Investors would also no longer receive a Schedule K-1 tax statement, but a 1099.
Risk Factors Related to the Real Estate Market
The company’s real estate and real estate-related assets will be subject to the risks typically associated with real estate. The properties the company acquires will be subject to the risks typically associated with real estate. The value of real estate may be adversely affected by a number of risks, including:
| ● | natural disasters such as hurricanes, earthquakes and floods; | |
| ● | pandemics, such as COVID-19; | |
| ● | acts of war or terrorism, including the consequences of terrorist attacks; |
| 10 |
| ● | adverse changes in national and local economic and real estate conditions; | |
| ● | an oversupply of (or a reduction in demand for) space in the areas where particular properties are located and the attractiveness of particular properties to prospective tenants; | |
| ● | changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance therewith and the potential for liability under applicable laws; | |
| ● | costs of remediation and liabilities associated with environmental conditions affecting properties; and | |
| ● | the potential for uninsured or underinsured property losses. |
The value of each property is directly related to its ability to generate cash flow and net income, which in turn depends on the amount of rental or other income that can be generated net of expenses required to be incurred with respect to the property. Many expenditures associated with properties (such as operating expenses and capital expenditures) cannot be reduced when there is a reduction in income from the properties.
The underlying value and performance of any real estate asset will fluctuate with general and local economic conditions. The successful operation of any real estate asset is significantly related to general and local economic conditions. Periods of economic slowdown or recession, significantly rising interest rates, declining employment levels, decreasing demand for real estate, declining real estate values, or the public perception that any of these events may occur, can result in reductions in the underlying value of any asset and result in poor economic performance. In such cases, investors may lose the full value of their investment, or may not experience any distributions from the real estate asset.
The market in which the company participates is competitive and, if it does not compete effectively, its operating results could be harmed. The company competes with many other entities engaged in real estate acquisition and operating activities, including but not limited to individuals, corporations, bank and insurance company investment accounts, real estate investment trusts, and private real estate funds. This market is competitive and rapidly changing. The company expects competition to persist and intensify in the future, which could harm its ability to acquire properties on terms that investors find to be reasonable.
The company may decide to sell an Underlying Asset which could conflict with an investor’s interests. Ownify, the Managing Member, may determine when to sell any Underlying Asset at any time in accordance with the management rights afforded to the Managing Member. Investors will not have a say in this decision. The timing and decision to sell an Underlying Asset may conflict with investors personal interests, beliefs or theories regarding the real estate market. Further, it is possible the sale was not done at an optimal time. In any case, investors would not have any cause of action against the company or Managing Member for such sales.
The Owni may decide to exercise their purchase option on the Underlying Asset which could conflict with an investor’s interests. Each Owni maintains a purchase option on the Underlying Asset at any time during the term of the agreement with the company. The purchase option gives the Owni the right to purchase the Underlying Asset from the company at the higher of current market value or 105% of the purchase price (including closing costs and repairs). Investors will not have a say in this decision. The timing and decision to sell an Underlying Asset may conflict with investors personal interests, beliefs or theories regarding the real estate market. Further, it is possible the sale was not done at an optimal time. In any case, investors would not have any cause of action against the company or Managing Member for such sales.
If an Owni exercises the purchase option earlier than five years, the return on investment by investors may be reduced. Ownify’s mission is to provide first-time homebuyers a path to homeownership. As part of this mission, each Owni will have the option to purchase the property at any time while in possession of the property under the terms of a lease agreement. If any Owni exercises this purchase option earlier than the five years, investors will not receive rent payments that would otherwise have been due while the Owni continued to lease the property. This may reduce an investor’s return on investment.
| 11 |
The Owni may default on their obligations to the company. The Owni may default on payment or maintenance obligations to the company or the Property Management company, resulting in losses to the company. This may adversely affect distributions to investors as well as impact the value or the Underlying Asset.
Property taxes could increase due to property tax rate changes or reassessment, which could impact our financial condition, results of operations and cash flow. Each Series will be required to pay state and local taxes on its Underlying Asset. The real property taxes on the Underlying Asset of each Series may increase as property tax rates change or as our Underlying Assets are assessed or reassessed by taxing authorities. If the property taxes we pay increase, our financial condition, results of operations, cash flow, the value of our Series Interests and our ability to satisfy our principal and interest obligations and to make distributions to our investors could be adversely affected.
A decline in general economic conditions in the markets in which each Underlying Asset is located or in the United States generally could lead to an increase in tenant defaults and lower rental rates. As a result of these trends, the company may be more inclined to provide leasing incentives to its Ownis in order to compete in a more competitive leasing environment. Such trends may result in reduced revenue and lower resale value of the Underlying Assets, which may reduce your return.
Lawsuits may arise between the company and its tenants resulting in lower cash distributions to investors. Disputes between landlords and tenants are common. These disputes may escalate into legal action from time to time. In the event a lawsuit arises between the company and a tenant it is likely that the company will see an increase in costs. Accordingly, cash distributions to investors may be affected.
Costs imposed pursuant to governmental laws and regulations may reduce the company’s net income and the cash available for distributions to its investors. Real property and the operations conducted on real property are subject to federal, state and local laws and regulations relating to protection of the environment and human health. The company could be subject to liability in the form of fines, penalties, or damages for noncompliance with these laws and regulations. These laws and regulations generally govern wastewater discharges, air emissions, the operation and removal of underground and above-ground storage tanks, the use, storage, treatment, transportation and disposal of solid and hazardous materials, the remediation of contamination associated with the release or disposal of solid and hazardous materials, the presence of toxic building materials and other health and safety-related concerns. Some of these laws and regulations may impose joint and several liability on the tenants, owners, or operators of real property for the costs to investigate or remediate contaminated properties, regardless of fault, whether the contamination occurred prior to purchase, or whether the acts causing the contamination were legal. Activities of the company’s Ownis, the condition of Underlying Assets at the time the company buys them, operations in the vicinity of its Underlying Assets, such as the presence of underground storage tanks, or activities of unrelated third parties may affect its Underlying Assets. The presence of hazardous substances, or the failure to properly manage or remediate these substances, may hinder the company’s ability to sell, rent or pledge such Underlying Assets as collateral for future borrowings. Any material expenditures, fines, penalties or damages the company must pay will reduce its ability to make distributions and may reduce the value of your investment.
The costs of defending against claims of environmental liability, of complying with environmental regulatory requirements, of remediating any contaminated property or of paying personal injury or other damage claims could reduce the amounts available for distribution to the company’s investors. Under various federal, state and local environmental laws, ordinances and regulations, a current or previous real property owner or operator may be liable for the cost of removing or remediating hazardous or toxic substances on, under or in such property. These costs could be substantial. Such laws often impose liability whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. Environmental laws also may impose liens on property or restrictions on the manner in which property may be used or businesses may be operated, and these restrictions may require substantial expenditures or prevent us from entering into leases with prospective tenants that may be impacted by such laws. Environmental laws provide for sanctions for noncompliance and may be enforced by governmental agencies or, in certain circumstances, by private parties. Certain environmental laws and common law principles could be used to impose liability for the release of and exposure to hazardous substances, including asbestos-containing materials and lead-based paint. Third parties may seek recovery from real property owners or operators for personal injury or property damage associated with exposure to released hazardous substances and governments may seek recovery for natural resource damage. The costs of defending against claims of environmental liability, of complying with environmental regulatory requirements, of remediating any contaminated property, or of paying personal injury, property damage or natural resource damage claims could reduce the amounts available for distribution to you.
| 12 |
Costs associated with complying with the Americans with Disabilities Act may decrease cash available for distributions. Each Underlying Asset may be subject to the Americans with Disabilities Act of 1990, as amended, or the ADA. Under the ADA, all places of public accommodation are required to comply with federal requirements related to access and use by disabled persons. The ADA has separate compliance requirements for “public accommodations” and “commercial facilities” that generally require that buildings and services be made accessible and available to people with disabilities. The ADA’s requirements could require removal of access barriers and could result in the imposition of injunctive relief, monetary penalties or, in some cases, an award of damages. Any funds used for ADA compliance will reduce the company’s net income and the amount of cash available for distributions to investors.
Uninsured losses relating to real property or excessively expensive premiums for insurance coverage could reduce the company’s cash flows and the return on investment. There are types of losses, generally catastrophic in nature, such as losses due to wars, acts of terrorism, earthquakes, floods, hurricanes, pollution, or environmental matters, that are uninsurable or not economically insurable, or may be insured subject to limitations, such as large deductibles or co-payments. Insurance risks associated with potential acts of terrorism could sharply increase the premiums the company pays for coverage against property and casualty claims. Additionally, to the extent the company finances the acquisition of an Underlying Asset, mortgage lenders in some cases insist that commercial property owners purchase coverage against terrorism as a condition for providing mortgage loans. Such insurance policies may not be available at reasonable costs, if at all, which could inhibit the company’s ability to finance or refinance its properties if so required. In such instances, the company may be required to provide other financial support, either through financial assurances or self-insurance, to cover potential losses. The company may not have adequate coverage for such losses. If any of the properties incur a casualty loss that is not fully insured, the value of the assets will be reduced by any such uninsured loss, which may reduce the value of investor interests. In addition, other than any working capital reserve or other reserves the company may establish, the company has no additional sources of funding to repair or reconstruct any uninsured property. Also, to the extent the company must pay unexpectedly large amounts for insurance, it could suffer reduced earnings that would result in lower distributions to investors.
Risks related to forum selection and jury waivers
The company’s Operating Agreement and applicable Series Interest Subscription Agreement each include a forum selection provision, that requires disputes be resolved in state or federal courts in the State of Delaware, under Delaware law, regardless of convenience or cost to you, the investor, which could result in less favorable outcomes to the plaintiff(s) in any action against our company.
Operating Agreement: Our Amended Limited Liability Company Agreement of Mission Property Holdings LLC (the “Operating Agreement”) includes a forum selection provision that requires any suit, action, or proceeding seeking to enforce any provision of or based on any matter arising out of or in connection with the Operating Agreement, or the transactions contemplated thereby, not arising under federal securities laws be brought in state or federal court of competent jurisdiction located within the State of Delaware.
| 13 |
Subscription Agreement: The applicable Series Interest Subscription Agreement for each manner of investing and class of security includes a forum selection provision that requires any suit, action, or proceeding arising from the applicable Series Interest Subscription agreement not arising under federal securities law be brought in a state of federal court of competent jurisdiction located within the State of Delaware. This forum selection provision may limit investors’ ability to bring claims in judicial forums that they find favorable to such disputes and may discourage lawsuits with respect to such claims.
Investors in this offering may not be entitled to a jury trial with respect to claims arising under the applicable Series Interest Subscription Agreement, or Operating Agreement which could result in less favorable outcomes to the plaintiff(s) in any action under these Agreements. Investors in this offering will be bound by the applicable Series Interest Subscription Agreement and the Operating Agreement, both of which include a provision under which investors waive the right to a jury trial of any claim they may have against the company arising out of or relating to this agreement. By signing these agreements, the investor warrants that the investor has reviewed this waiver with his or her legal counsel, and knowingly and voluntarily waives the investor’s jury trial rights following consultation with the investor’s legal counsel.
If the company opposed a jury trial demand based on the waiver, a court would determine whether the waiver was enforceable based on the facts and circumstances of that case in accordance with the applicable state and federal law. To the company’s knowledge, the enforceability of a contractual pre-dispute jury trial waiver in connection with claims arising under the federal securities laws has not been finally adjudicated by a federal court. However, the company believes that a contractual pre-dispute jury trial waiver provision is generally enforceable, including under the laws of the State of Delaware, which governs the applicable Series Interest Subscription Agreement. In determining whether to enforce a contractual pre-dispute jury trial waiver provision, courts will generally consider whether the visibility of the jury trial waiver provision within an agreement is sufficiently prominent such that a party knowingly, intelligently, and voluntarily waived the right to a jury trial. The company believes that this is the case with respect to the applicable Series Interest Subscription Agreement. You should consult legal counsel regarding the jury waiver provision before entering into the applicable Series Interest Subscription Agreement.
If you bring a claim against the company in connection with matters arising under the applicable Series Interest Subscription Agreement or Operating Agreement, including claims under the federal securities laws, you may not be entitled to a jury trial with respect to those claims, which may have the effect of limiting and discouraging lawsuits against the company. If a lawsuit is brought against the company under one of those agreements, it may be heard only by a judge or justice of the applicable trial court, which would be conducted according to different civil procedures and may result in different outcomes than a trial by jury would have had, including results that could be less favorable to the plaintiff(s) in such an action.
Nevertheless, if the jury trial waiver provision is not permitted by applicable law, an action could proceed under the terms of the applicable Series Interest Subscription Agreement or Operating Agreement with a jury trial. No condition, stipulation or provision of the applicable Series Interest Subscription Agreement or Operating Agreement serves as a waiver by any holder of the company’s securities or by the company of compliance with any substantive provision of the federal securities laws and the rules and regulations promulgated under those laws.
In addition, when the units are transferred, the transferee is required to agree to all the same conditions, obligations, and restrictions applicable to the units or to the transferor with regard to ownership of the units, that were in effect immediately prior to the transfer of the units, including the applicable Series Interest Subscription Agreement and the Operating Agreement.
Risks Related to Public Health Emergencies
Actual or threatened epidemics, pandemics, outbreaks, or other public health crises may adversely affect the company’s business. The company’s business could be materially and adversely affected by the risks, or the public perception of the risks, related to an epidemic, pandemic, outbreak, or other public health crisis, such as the recent outbreak of novel coronavirus, or COVID-19. The risk, or public perception of the risk, of a pandemic or media coverage of infectious diseases could adversely affect the value of the Series Interests and the financial condition of the company’s investors or prospective investors, resulting in reduced demand for the Series Interests generally. “Shelter-in-place” or other such orders by governmental entities could also disrupt the company’s operations, if Ownis experience a reduction in income and are unable to remain current on rent payments.
| 14 |
Dilution means a reduction in value, control, or earnings of the units the investor owns.
As of the date of this Offering Circular, Ownify controls 100% of the company’s membership interests. Those membership interests are not connected to any specific Series Interest. Investors in this offering will be acquiring the Series Interests of Series established by the company, with the economic rights of each Series Interest based on the corresponding Underlying Asset. As such, investors will not experience dilution except as a result of the sale of additional interests of the Series to which they have subscribed.
| 15 |
The company is offering its Series Interests on a “best efforts” basis. There is no minimum investment amount, however each investor must purchase at least ten Series Interests. The Series Interests offered under this offering statement include:
| Series Name | Number of Units Offered | Price per Unit | ||||
| Series 2 | Up to 9,000 units (composed of 8,000 units sold by the company, and 1,000 units by the selling securityholder, Ownify) | $ | 40.07 | |||
| Series Emerson | Up to 9,000 units (composed of 8,000 units sold by the company, and 1,000 units by the selling securityholder, Ownify) | $ | 57.15 | |||
Series 3 | Up to 9,000 units (composed of 8,000 units sold by the company, and 1,000 units by the selling securityholder, Ownify) | $ | 69.19 | |||
The company intends to use its website and an offering landing page to offer the Series Interests to eligible investors. The company’s officers, directors, employees, and advisors may participate in the offering. When applicable, the company intends to prepare written materials and respond to investors after the investors initiate contact with the company, however the company’s officers, directors, employees and advisors will not orally solicit investors.
The Offering Circular will be furnished to prospective investors in this offering via download 24 hours a day, 7 days a week on the company’s website www.ownifyhomes.com. Prospective investors may subscribe for the company units in this offering only through the website. In order to subscribe to purchase our interests, a prospective investor must electronically complete, sign and deliver to us an executed subscription agreement like the one attached to this Offering Statement, of which this Offering Circular is part, as Exhibit 4.1, as applicable, and wire funds for its subscription amount in accordance with the instructions provided therein.
We reserve the right to reject any investor’s subscription in whole or in part for any reason, including if we determine in our sole and absolute discretion that such investor is not a “qualified purchaser” for purposes of Section 18(b)(4)(D)(ii) of the Securities Act, or for other factors such as, but not limited to, investors providing incorrect payment information, or the investor not satisfying AML/KYC screening criteria of the Dalmore Group, LLC. If the offering terminates or if any prospective investor’s subscription is rejected, all funds received from such investors will be returned without interest or deduction.
Further, pursuant to section 6 in the applicable Series Interest Subscription Agreement, the subscriptions are irrevocable by the investor.
After each closing, funds tendered by investors will be available to the company for its use.
The offering related to each Series will terminate at the earlier of (i) the date at which the maximum offering amount for that Series has been sold, (ii) the date at which the offering is earlier terminated by the company, in its sole discretion or (iii) the date that is three years from this offering being qualified by the SEC.
The company is conducting a continuous offering, in which it intends to accept investor funds until the offering is terminated. As there is no minimum, the company may, in its sole discretion, undertake one or more closings on a rolling basis, regardless of the amount of funds, and intends to affect a close every 7 days. The closing process involves the administrative burden of verifying the investor’s subscription documents, confirming the valid transfer of funds, and conducting AML/KYC screening. After each closing, funds tendered by investors will be available to the company and the company will issue the interests to investors. An investor will become a member of the company, including for tax purposes, and the interests will be issued, as of the date of settlement. Settlement will not occur until an investor’s funds have cleared and the company accepts the investor as a member. Not all investors will receive their interests on the same date.
Each closing involves administrative burden to the company, and so the company intends to use periodic closings to reduce that burden, allowing the company to place more focus on its real estate operations.
| 16 |
As noted above, the company intends to effect closings every 7 days, but may undertake additional closings upon considering certain factors, such as:
| ● | The amount of money contained in the company’s segregated account of the applicable Series Interest; and | |
| ● | The number of subscriptions received. |
The company has also engaged Dalmore Group, LLC (“Dalmore”) a broker-dealer registered with the SEC and a member of FINRA, to perform the following administrative and compliance related functions in connection with this offering, but not for underwriting or placement agent services:
| ● | Review investor information, including KYC (“Know Your Customer”) data, perform AML (“Anti Money Laundering”) and other compliance background checks, and provide a recommendation to the company whether or not to accept an investor as a customer. | |
| ● | Review each investor’s applicable Series Interest Subscription Agreement to confirm such investor’s participation in the offering and provide a determination to the company whether or not to accept the use of the applicable Series Interest Subscription Agreement for the investor’s participation. | |
| ● | Contact and/or notify the company, if needed, to gather additional information or clarification on an investor; | |
| ● | Not provide any investment advice nor any investment recommendations to any investor; | |
| ● | Keep investor details and data confidential and not disclose to any third-party except as required by regulators or in its performance pursuant to the terms of the agreement (e.g., as needed for AML and background checks); and | |
| ● | Coordinate with third party providers to ensure adequate review and compliance. |
As compensation for the services listed above, the company has agreed to pay Dalmore a commission equal to 1% of the amount raised in the offering to support the offering on all newly invested funds after the issuance of a No Objection Letter by FINRA. In addition, the company has paid Dalmore a $5,000 one-time advance expense allowance to cover reasonable out-of-pocket accountable expenses anticipated to be incurred by Dalmore in connection with this offering. Dalmore will refund any amount related to this expense allowance to the extent it is not used, incurred, or provided to the company. The company has also agreed to pay Dalmore a one-time consulting fee of $20,000 to provide ongoing general consulting services relating to this offering such as coordination with third party vendors and general guidance with respect to the offering, which will be due and payable within 30 days after this offering is qualified by the SEC and the receipt of a No Objection Letter from FINRA. Assuming the offering is fully subscribed, the company estimates that total fees due to pay Dalmore, including the one-time advance expense allowance fee of $5,000 and consulting fee of $20,000, would be $33,750. No compensation has been paid to Dalmore prior to the commencement of the sales of securities in this offering.
Selling Security holders
The selling securityholder may sell up to the number of units per Series set out below:
| Series Name | Number of Units | |
| Series 2 | 1,000 | |
| Series Emerson | 1,000 | |
Series 3 |
1,000 |
The following table sets forth the name of the selling securityholder, the number of units of Series Interests beneficially owned prior to the respective Series offering, the number of units being offered in the respective offering and the number of units of Series Interests to be beneficially owned after the respective offering, assuming that all of the selling shareholder units are sold in the offering:
| 17 |
| Series 2 | ||||||
| Selling Securityholder | Amount Owned Prior to the Offering | Amount Offered by Selling Securityholder | Amount Owned after the Offering | |||
| Ownify, Inc. | 1,800 | 1,000 | 800 | |||
| Series Emerson | ||||||
| Selling Securityholder | Amount Owned Prior to the Offering | Amount Offered by Selling Securityholder | Amount Owned after the Offering | |||
| Ownify, Inc. | 1,800 | 1,000 | 800 |
| Series 3 | ||||||
| Selling Securityholder | Amount Owned Prior to the Offering | Amount Offered by Selling Securityholder | Amount Owned after the Offering | |||
| Ownify, Inc. | 1,800 | 1,000 | 800 |
Dalmore will receive a 1% commission on sales of units of the selling securityholders prior to disbursement to the selling securityholder. Neither the company nor the respective series will receive any of the proceeds from the sale of selling securityholders units in the offering.
Transfer Agent
The company engaged United Transfer Agency LLC, a Nevada Limited Liability Company, doing business as Dalmore Transfer as its Transfer Agent.
Process of Subscribing
After the Offering Statement has been qualified by the Commission, the company will accept tenders of funds to purchase the Series Interests.
Investors will be required to complete an applicable Series Interest Subscription Agreement in order to invest. The applicable Series Interest Subscription Agreement includes a representation by the investor to the effect that, if the investor is not an “accredited investor” as defined under securities law, the investor is investing an amount that does not exceed the greater of 10% of their annual income or 10% of their net worth (excluding the investor’s principal residence).
To subscribe for the Series Interests, each prospective investor must:
| 1. | Go to https://www.ownify.com/investors or download the Ownify Homes app (from the Apple or Android app stores), and complete user registration; | |
| 2. | Complete profile setup and link a bank account; | |
| 3. | Complete subscription information and review and sign the applicable Series Interest Subscription Agreement; and | |
| 4. | Based on account status, the company may ask an Investor to provide identification or accreditation proof documents before accepting the subscription. |
Any potential investor will have ample time and is advised to review the applicable Series Interest Subscription Agreement, along with their counsel, prior to making any final investment decision.
The company may close on investments on a “rolling” basis (so not all investors will receive their Series Interests on the same date). Investors may subscribe by tendering funds by check, wire transfer, or ACH transfer to the segregated account controlled by the company until the company has accepted the investor’s subscription. Upon closing, funds tendered by investors will be made available to the company for its use. The company has the right to refuse to sell the Series Interests to any prospective investor or for any reason in its sole discretion, including, without limitation, if such prospective investor does not promptly supply all information requested by the company in connection with such prospective investor subscription. In addition, in the company’s sole discretion, it may establish a limit on the purchase of Series Interests by particular prospective investors.
| 18 |
No Escrow
The company has not established an escrow account or hired an escrow agent to hold funds tendered by investors. Funds will be held in a segregated account controlled by the company until the company has accepted the investor’s subscription. At that time, those funds will be available to the company.
Forum Selection Provision
The applicable Series Interest Subscription Agreement that investors will execute in connection with the offering includes a forum selection provision that requires any claims against the company based on such agreement to be brought in a state or federal court of competent jurisdiction in the State of Delaware for the purpose of any suit, action or other proceeding arising out of or based upon such agreement not arising under federal securities law. Although the company believes the provision benefits us by providing increased consistency in the application of Delaware law in the types of lawsuits to which it applies and in limiting the company’s litigation costs, to the extent it is enforceable, the forum selection provision may limit investors’ ability to bring claims in judicial forums that they find favorable to such disputes and may discourage lawsuits with respect to such claims. The company has adopted the provision to limit the time and expense incurred by its management to challenge any such claims. As a company with a small management team, this provision allows its officers to not lose a significant amount of time traveling to any particular forum so they may continue to focus on operations of the company.
Jury Trial Waiver
The applicable Series Interest Subscription Agreement that investors will execute in connection with the offering provides that subscribers waive the right to a jury trial of any claim they may have against us arising out of or relating to the Agreement, including any claim under federal securities laws. By signing the applicable Series Interest Subscription Agreement, an investor will warrant that the investor has reviewed this waiver with the investor’s legal counsel, and knowingly and voluntarily waives his or her jury trial rights following consultation with the investor’s legal counsel. If the company opposed a jury trial demand based on the waiver, a court would determine whether the waiver was enforceable given the facts and circumstances of that case in accordance with applicable case law. In addition, by agreeing to the provision, subscribers will not be deemed to have waived the company’s compliance with the federal securities laws and the rules and regulations promulgated thereunder.
| 19 |
Series 2
Assuming a fully subscribed offering, the company will receive gross proceeds of $320,560, with our selling securityholder receiving gross proceeds of $40,070. After deducting brokerage commissions due by the company of $3,206 (representing fees to Dalmore by excluding other offering expenses as noted below), the net proceeds of this offering would be approximately $317,354. The table below sets forth the uses of proceeds of the company’s offering of Series 2 Interests.
| Uses | 25% of Maximum Offering | 50% of Maximum Offering | 75% of Maximum Offering | 100% of Maximum Offering | ||||||||||||
| Brokerage Commissions | $ | 801.40 | $ | 1,602.80 | $ | 2,404.20 | $ | 3,206.00 | ||||||||
| Paydown of Intercompany Promissory Notes (1) | $ | 79,338.60 | $ | 158,677.20 | $ | 238,015.80 | $ | 283,057.00 | ||||||||
| Offering Expenses (2) | $ | - | $ | - | $ | - | $ | 5,642.00 | ||||||||
| Sourcing Fee (3) | $ | - | $ | - | $ | - | $ | 28,210.00 | ||||||||
| Repairs and Maintenance Reserve | $ | - | $ | - | $ | - | $ | 455.00 | ||||||||
| Total Proceeds | $ | 80,140.00 | $ | 160,280.00 | $ | 240,420.00 | 320,560.00 | |||||||||
| (1) | The Series 2 property was acquired from a third-party seller on December 8, 2022, for $350,000, also incurring purchase expenses in the amount of $2,238 covering title fees, inspection fees, agent fees, property transfer tax, notarization fees, and recording fees. The Managing Member made an intercompany loan to Series 2 in the amount of $346,138.32 for acquisition of its Underlying Asset and expenses related to that purchase. The Managing Member subsequently made an intercompany loan to Series 2 in the amount of $387.00 for repairs undertaken on its Underlying Asset. On June 8, 2023, Series 2 issued 1800 Shares to the Managing Member at a Price per Share of $35.26 to pay off $63,468 of the intercompany loan, resulting in a new loan balance of $283,057.32. |
| (2) | In advance of the offering, our Managing Member has paid certain fixed offering expenses including include the following: (i) $25,000 in fees payable to Dalmore; (ii) $5,943 in audit fees; (iii) $55,000 in legal fees; (iv) $5,000 in Edgarization fees; and (v) approximately $18,000 in blue sky filing fees. Pursuant to its authority to allocate expenses benefiting all series of the company, Series 2 will be responsible for reimbursing the Managing Member for up to $5,642 of these fixed offering expenses. |
| (3) | Represents a fee payable to the Managing Member in connection with the search and negotiation of the property purchase as set forth in the Certificate of Designations for the Series (the “Sourcing Fee”). |
The company intends to use the gross proceeds of the Series 2 offering in order of priority:
| ● | Brokerage commissions | |
| ● | Repayment of the intercompany loans | |
| ● | Offering expenses | |
| ● | Sourcing Fee | |
| ● | Repairs and Maintenance Reserve |
| 20 |
In the event the proceeds from this Offering are insufficient to repay the intercompany loan, pay brokerage commissions, or fund the Sourcing Fee, the Managing Member intends to be responsible for the remainder, without reimbursement by Series 2.
However, in the event that the company does not raise the maximum offering amount, the Series will not be able to fund the operating reserve or fund the planned renovations. Without an operating reserve or funds for planned renovations, the company may not have cash available on hand to make required repairs or renovations. This could negatively impact our ability to lease the property, thereby harming the financial position of the Series.
The company reserves the right to change the above use of proceeds if management believes it is in the best interests of the company.
For further discussion, see the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Plan of Operations.”
Series Emerson
Assuming a fully subscribed offering, the company will receive gross proceeds of $457,200, with our selling securityholder receiving gross proceeds of $57,150. After deducting brokerage commissions due by the company of $4,572 (representing fees to Dalmore by excluding other offering expenses as noted below), the net proceeds of this offering would be approximately $452,628. The table below sets forth the uses of proceeds of the company’s offering of Series Emerson Interests.
| Uses | 25% of Maximum Offering | 50% of Maximum Offering | 75% of Maximum Offering | 100% of Maximum Offering | ||||||||||||
| Brokerage Commissions | $ | 1,143.00 | $ | 2,286.01 | $ | 3,429.01 | 4,572.00 | |||||||||
| Paydown of Intercompany Promissory Notes (1) | $ | 113,157.25 | $ | 226,314.50 | $ | 339,471.74 | 413,967.00 | |||||||||
| Offering Expenses (2) | $ | - | $ | - | $ | - | $ | 8,268.00 | ||||||||
| Sourcing Fee (3) | $ | - | $ | - | $ | - | $ | 25,836.00 | ||||||||
| Repairs and Maintenance Reserve | $ | - | $ | - | $ | - | $ | 4,557.00 | ||||||||
| Total Proceeds | $ | 114,300.25 | $ | 228,600.50 | $ | 342,900.75 | 457,200.00 | |||||||||
| (1) | Series Emerson acquired the property from a third-party seller on November 15, 2022, for $466,000, also incurring purchase expenses in the amount of $2,513 covering title fees, inspection fees, agent fees, interests, property transfer tax, notarization fees, and recording fees. The Managing Member made an intercompany loan to Series Emerson in the amount of $458,762.68 for acquisition of its Underlying Asset and expenses related to that purchase. The Managing Member subsequently made an intercompany loan to Series Emerson in the amount of $48,210.05 for repairs undertaken on its Underlying Asset. On June 8, 2023, Series Emerson issued 1800 Shares to the Managing Member at a Price per Share of $51.67 to pay off $93,006 of the intercompany loan, resulting in a new loan balance of $413,966.73. |
| (2) | In advance of the offering, our Managing Member has paid certain fixed offering expenses including include the following: (i) $25,000 in fees payable to Dalmore; (ii) $5,943 in audit fees; (iii) $55,000 in legal fees; (iv) $5,000 in Edgarization fees; and (v) approximately $18,000 in blue sky filing fees. Pursuant to its authority to allocate expenses benefiting all series of the company, Series Emerson will be responsible for reimbursing the Managing Member for up to $8,268 of these fixed offering expenses |
| (3) | Represents a fee payable to the Managing Member in connection with the search and negotiation of the property purchase as set forth in the Certificate of Designations for the Series (the “Sourcing Fee”). |
The company intends to use the gross proceeds of the Series Emerson offering in order of priority:
| ● | Brokerage commissions | |
| ● | Repayment of the intercompany loans | |
| ● | Offering expenses | |
| ● | Sourcing Fee | |
| ● | Repairs and Maintenance Reserve |
In the event the proceeds from this Offering are insufficient to repay the intercompany loan, pay brokerage commissions, or fund the Sourcing Fee, the Managing Member intends to be responsible for the remainder, without reimbursement by Series Emerson.
However, in the event that the company does not raise the maximum offering amount, the Series will not be able to fund the operating reserve or fund the planned renovations. Without an operating reserve or funds for planned renovations, the company may not have cash available on hand to make required repairs or renovations. This could negatively impact our ability to lease the property, thereby harming the financial position of the Series.
The company reserves the right to change the above use of proceeds if management believes it is in the best interests of the company.
For further discussion, see the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Plan of Operations.”
| 21 |
Series 3
Assuming a fully subscribed offering, the company will receive gross proceeds of $553,521, with our selling securityholder receiving gross proceeds of $69,190. After deducting brokerage commissions due by the company of $5,535 (representing fees to Dalmore by excluding other offering expenses as noted below), the net proceeds of this offering would be approximately $547,985. The table below sets forth the uses of proceeds of the company’s offering of Series 3 Interests.
| Uses | 25% of Maximum Offering | 50% of Maximum Offering | 75% of Maximum Offering | 100% of Maximum Offering | ||||||||||||
| Brokerage Commissions | $ | 1,383.80 | $ | 2,767.60 | $ | 4,151.41 | 5,535.00 | |||||||||
| Paydown of Intercompany Promissory Notes (1) | $ | 136,996.45 | $ | 273,992.90 | $ | 410,989.34 | 499,030.00 | |||||||||
| Offering Expenses (2) | $ | - | $ | - | $ | - | $ | 9,981.00 | ||||||||
| Sourcing Fee (3) | $ | - | $ | - | $ | - | $ | 24,952.00 | ||||||||
| Repairs and Maintenance Reserve | $ | - | $ | - | $ | - | $ | 14,023.00 | ||||||||
| Total Proceeds | $ | 138,380.25 | $ | 276,760.50 | $ | 415,140.75 | 553,521.00 | |||||||||
| (1) | The Series 3 property was acquired from a third-party seller on June 20, 2023, for $610,000, also incurring purchase expenses in the amount of $1,899.30 covering title fees, inspection fees, agent fees, property transfer tax, notarization fees, and recording fees. Series 3 also incurred repair expenses of $11,890.69. The Managing Member made an intercompany loan to Series 3 in the amount of $499,030 for acquisition of its Underlying Asset and expenses related to subsequent repairs. On June 20, 2023, Series 3 issued 1800 Shares to the Managing Member at a Price per Share of $62.38. |
| (2) | In advance of the offering, our Managing Member has paid certain fixed offering expenses including include the following: (i) $25,000 in fees payable to Dalmore; (ii) $5,943 in audit fees; (iii) $55,000 in legal fees; (iv) $5,000 in Edgarization fees; and (v) approximately $18,000 in blue sky filing fees. Pursuant to its authority to allocate expenses benefiting all series of the company, Series 3 will be responsible for reimbursing the Managing Member for up to $9,981 of these fixed offering expenses. |
| (3) | Represents a fee payable to the Managing Member in connection with the search and negotiation of the property purchase as set forth in the Certificate of Designations for the Series (the “Sourcing Fee”). |
The company intends to use the gross proceeds of the Series 3 offering in order of priority:
| ● | Brokerage commissions | |
● |
Repayment of the intercompany loans | |
| ● | Offering expenses | |
| ● | Sourcing Fee | |
| ● | Repairs and Maintenance Reserve |
In the event the proceeds from this Offering are insufficient to repay the intercompany loan, pay brokerage commissions, or fund the Sourcing Fee, the Managing Member intends to be responsible for the remainder, without reimbursement by Series 3.
However, in the event that the company does not raise the maximum offering amount, the Series will not be able to fund the operating reserve or fund the planned renovations. Without an operating reserve or funds for planned renovations, the company may not have cash available on hand to make required repairs or renovations. This could negatively impact our ability to lease the property, thereby harming the financial position of the Series.
The company reserves the right to change the above use of proceeds if management believes it is in the best interests of the company.
For further discussion, see the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Plan of Operations.”
| 22 |
The following discussion includes references to reports and sources created by third-parties that have been utilized by management to inform its beliefs about the market in which operates. The information contained on, or accessible through these third-party sources is not part of, and is not incorporated by reference in, this offering circular.
Overview
Ownify was founded to solve one of the largest problems today: housing affordability. First-time homebuyers are facing the toughest market in 40+ years. The average age of a first-time buyer in 2022 was 36, up from 33 in 2020, according to the National Association of Realtors 2022 & 2023 Generational Trends Report. Increasing amounts of student debt are making it harder and harder for first-time buyers to save the down payment for a traditional mortgage. We believe up to 50% of first-time buyers have to borrow money from friends and family to afford the down payment.
Ownify is a fractional ownership platform that partners socially conscious investors with qualified first-time homebuyers to buy their home “brick by brick”. With Ownify, homebuyers and investors together reap the collective benefits of building equity, creating stability, and investing in the health of local communities for years to come.
For our Ownis, Ownify offers a low down payment, a cash offer to compete with other home buyers, no unforeseen costs and surprises, and the ability to maintain equity in the home even in declining home price environment.
For our investors, Ownify offers fractional ownership in a single-family home generating income and real estate returns, shared equity and shared purpose with the Owni, and positive community impact by helping first-time homebuyers. As of the date of this offering circular, MPH has not previously offered any investment programs, and no series of MPH has been liquidated.
Our Ownis
Ownify works with qualified first-time homebuyers – we call them “Ownis” – to carefully select single-family homes for purchase. After we buy a home, we fractionalize each home into 10,000 shares or “bricks”. Ownis buy 200 of the bricks on the day they move in. Ownify co-invests in the home by buying 1800 bricks. We then offer the remaining 8,000 bricks as securities to investors pursuant to this Offering, along with 1000 being sold by Ownify.
Ownis enter into a five-year, renewable, agreement, in which Ownis live in the home and pay rent for the bricks they do not own while buying more bricks each month – up to 1,000 bricks over five years. This allows for an Owni to build up equity in the property which can be shown to a lender to offset the amount required for a mortgage down payment. Once able to obtain financing during the term of the Owni agreement, the Owni has the option to buy the underlying property from the company – at the higher of market value of the home or 105% of the purchase price.
Series LLC Structure
Mission Property Holdings LLC (“MPH”) was organized in the State of Delaware on July 22, 2022. MPH is an investment vehicle which intends to acquire single family properties, whose ownership will be fractionalized and sold to investors to enable qualified first-time homebuyers to build equity in the home. Qualified customers submit their desired homes for consideration by Ownify. We use proprietary models to qualify homes based on expected appreciation and income potential and then buy those homes on behalf of our customers.
The company intends to establish separate Series for the holding of single-family home properties to be acquired by the company. Notably, the debts, liabilities and obligations incurred, contracted for or otherwise existing with respect to a particular Series of the company will be enforceable against the assets of the applicable Series only, and not against the assets of the company.
As discussed further in the Amended Series Limited Liability Company Agreement of MPH dated June 19, 2023 (the “Operating Agreement”), Ownify is the Managing Member of MPH. Ownify was incorporated in the State of Delaware on October 19, 2021. Ownify will manage all Underlying Assets related to the various Series including the sales of property, rentals of the property, maintenance and insurance. Ownify also wholly owns an affiliated entity, Folsom Street Property Management LLC, which is the Property Manager for the company and the various Series.
Intended Business Process
Generally, the company and Ownify intend to arrange for the purchase of a specific residential property either directly by the Series or by Ownify, as described below.
Ownify has built a data-driven process that qualifies potential first-time buyers, identifies real-estate markets with strong fundamentals, and ultimately selects individual homes for investment.
| 23 |
Ownify underwrites qualified first-time homebuyers based on income and credit characteristics. We use a fully automated data-driven underwriting platform at www.ownify.com/join_ownify to approve qualified applicants with prime credit and conservative payment-to-income ratios. Our underwriting technology qualifies potential first-time buyers based on credit (minimum 680 credit score), cash-flow, and affordability and presents them with a “home budget” - the maximum available purchase price for a single-family home.
The process begins with a Participation Agreement with qualified customers (the “Ownis”). This agreement is included as exhibit 6.10. The Participation Agreement requires a $500 application fee and commits the Owni to move forward with Ownify in good faith towards entering into the Equity Share and Purchase Option Agreement and Lease, forms of which are attached hereto as Exhibits 6.8 and 6.9, respectively. Likewise, Ownify must work in good fair to identify and evaluate potential properties for purchase. The $500 application fee is not refundable if the Owni does not move forward with Ownify.
Ownis work with Ownify and our accredited agents to select quality single-family homes in desirable locations for purchase. Generally, our investment criteria focus on homes between $250,000 and $750,000 on smaller than 2-acre lots. Our home valuation model assesses current value as well as appreciation potential for each home.
For approved transactions, an individual Series of Mission Property Holdings LLC, or a local LLC, purchases the target property on behalf of the Owni (the “Underlying Asset”).
In the future, to finance the purchase of individual homes, Ownify may utilize a warehouse credit facility provided by Setpoint, LLC. It may also continue to advance the funds directly to an individual Series through an intercompany loan. We may also finance individual transactions with mortgages, depending on prevailing interest rates and terms & conditions. The warehouse credit facility or intercompany loans allow the acquisition of the target property prior to any offering of securities in order to eliminate the risk of not being able to acquire the property if the acquisition was conditioned on raising enough funds from investors in an offering.
At close, each Owni contributes 2% of the purchase price of the target property and executes the five-year Lease, the Euity Share and Purchase Option Agreement, as well as a joinder to the individual Series. The agreements between the company and each Owni encompass the following structure:
| 1. | MPH will own the Underlying Asset for each Series for an initial term of five years, during which Owni will occupy the Underlying Asset and make monthly payments to the respective Series for the use of and to build equity connected to the Underlying Asset. At the end of the term, the Owni may purchase the Underlying Asset from the Series or renew the lease agreement for another five years. | |
| 2. | The company will pay the property tax, property insurance, and other materially reasonable expenses associated with the Underlying Asset while the Owni is leasing the Underlying Asset. | |
| 3. | The Owni will occupy the Underlying Asset as their residence and will pay a monthly rental payment. | |
| 4. | The Owni will also make Monthly Equity Purchase Payments, which: (i) increase Owni’s interest in the Series from 2% to 10% over five years by purchasing interests from Ownify; and (ii) grants the Owni an option to purchase the Underlying Asset from the Series at any time during the term (which may be extended by the renewal term of an additional five years, but no additional equity in the Series is earned by the Owni). | |
| 5. | At the end of the five year term, we want the Owni to be able to purchase the Underlying Asset from the respective Series. If Owni does not purchase the Underlying Asset at the end of five years, the Owni’s equity interest may be bought out using the property value determined in accordance with the requirements of Section 6.2 of the Equity Share and Purchase Option Agreement, or the lease may be extended by a renewal term of an additional five years. | |
| If the Owni’s interest are being bought out, the property value would be determined through one of the following: (i) Index - Value based on a forecast of the seasonally adjusted, purchase-only monthly FHFA House Price Index for the smallest geographic area that includes the Underlying Asset or such other similarly utilized index of a geographical nature or the most similar index then available; (ii) “Broker Price Opinion” - Value given by a licensed real estate professional estimating the selling price of the Underlying Asset based review of the Underlying Asset and the selling prices of comparable homes; (iii) Automated Valuation Model - Value based on available Automated Valuation Models (AVMs) provided by reputable third parties; (iv) Appraisal - Value based on appraisal report of the Underlying Asset. The value of the Owni’s interests would then be determined in accordance with this property value on the balance sheet of the Series, with payment for the interests being that amount after subtracting the costs associated with relisting and any amounts due under the lease with the Owni. The relisting fee is also set by the terms of the Equity Share and Purchase Option Agreement to be 4% of the initial property value for the first 30 months of the Owni’s agreement term, and then reduced each month starting n the 31st month to a minimum of 2%. | ||
| 6. | If Owni wishes to vacate the Underlying Asset before the end of the five year term, or otherwise terminate the lease agreement, the Owni will incur additional costs that are assessed against Owni’s interest in the respective Series. |
During the term of the agreement, Folsom Street Property Management, LLC acts as the property manager on behalf of each Series.
| 24 |
The Owni Buy Option
Our agreement with the Owni for each Series includes the option of the Owni to purchase the entire property during the term of the Lease Agreement at the higher of current market value or 105% of the purchase price (including closing costs and repairs). In fact, this is part of the mission of Ownify and we encourage Ownis to purchase the homes.
The Owni purchase option is entered into between each individual Series holding title to the property and the Owni. This purchase option is subject to the requirements of Chapter 47G of the North Carolina General Statutes, which requires specific content for the contract, and the right to cancel by the Owni.
The Owni may exercise this option at any time while the Owni occupies the home subject to the Lease and is not in default of the Lease. Exercising the purchase option gives the Owni the right to buy the entire property from the individual Series holding title to the property and obligates the company to sell the property to the Owni in their individual capacity (and not as a member of the Series). The purchase price is determined to be the higher of current market value of the property or 105% of the purchase price including closing costs and repairs, and must be paid in full. Upon exercise of the purchase option, and successful close of the sale of the property by the company to the Owni, the Series will be dissolved in accordance with Section 11.1(a)(ii) of the Operating Agreement of the company, resulting in the distribution of proceeds to the holders of those Series Interests.
If the Owni does not exercise their purchase option, the company may choose to extend the lease with the Owni beyond the initial term.
If the Owni does not extend the lease beyond the initial term, or terminates the lease prior to the expiration of the five year term, the company has the right to buy back the equity accumulated by the Owni at current market value reduced by the relisting fee that will be a value between 2-4% of the initial value of the home, as discussed in “Intended Business Process” above, and any amounts due to the Series by the Owni. In this case, the company will either sell the property and distribute the proceeds to Series investors in the form of a redemption or release the property to a new tenant.
The Form of Equity Share and Purchase Option Agreement and Form of Lease are attached hereto as Exhibits 6.8 and 6.9, respectively. While the Ownis of the Series 2 and Series Emerson initially executed slightly different forms of these agreements, those agreements have since been amended and reexecuted to match exactly the forms attached hereto as Exhibits 6.6 and 6.7.
Key Agreements with the Ownis
As noted above, each Owni enters into a set of agreements with Ownify and the company. This section will restate those agreement and the material terms of each.
The Participation Agreement
The Participation Agreement is the starting point for our Ownis. Under the Participation Agreement, the Owni pays a $500 application fee and agrees to enter into the home purchase process with Ownify. The Owni represents they are motivated to enter into the Equity Share and Purchase Option Agreement and Lease and makes additional representations regarding their understanding of what will be in those documents.
Ownify is also obligated to identify and evaluate a home to purchase for the Owni. The Participation Agreement identifies that under the Equity Share and Purchase Option Agreement and Lease, Ownify will receive the Property Management Fee, and that the application fee of $500 is non-refundable.
If any dispute should arise under the Participation Agreement, the dispute would be subject to mandatory mediation and binding arbitration.
Equity Share and Purchase Option Agreement
When a property is purchased, the Equity Share and Purchase Option Agreement requires that the Owni and Ownify make the initial capital contribution to the Series that holds the property. The agreement also sets out the expectations that the Owni will live at the property with the intention of outright purchase of the property from the Series. Under the agreement, the Series will be responsible for obtaining insurance on the property, and payment of property taxes.
As part of payment of rent under the Lease, the Owni will acquire additional equity in the Series from Ownify, calculated on a monthly basis. The Owni’s acquisition of equity does not change the percentage ownership of any investor in the offering.
The Owni is granted the option to purchase the property during the term of the agreement, which is five years. The term may be extended by an additional five years. Exercising the purchase option gives the Owni the right to buy the entire property from the individual Series holding title to the property and obligates the company to sell the property to the Owni in their individual capacity (and not as a member of the Series). The purchase price is determined to be the higher of current market value of the property or 105% of the purchase price including closing costs and repairs, and must be paid in full. Upon exercise of the purchase option, and successful close of the sale of the property by the company to the Owni, the Series will be dissolved in accordance with Section 11.1(a)(ii) of the Operating Agreement of the company, resulting in the distribution of proceeds to the holders of those Series Interests.
If the Owni does not acquire the property during the term, then the Owni may be bought out by the Series. The value of the Owni’s interests would then be determined in accordance with this property value on the balance sheet of the Series, with payment for the interests being that amount after subtracting the costs associated with relisting and any amounts due under the lease with the Owni. The relisting fee is also set by the terms of the Equity Share and Purchase Option Agreement to be 4% of the initial property value for the first 30 months of the Owni’s agreement term, and then reduced each month starting n the 31st month to a minimum of 2%.
Violation of the agreement by the Owni may result in the loss of the right to occupy the property.
| 25 |
Lease Agreement
In addition to the Equity Share and Purchase Option Agreement, Ownis enter into a lease for the five year term of the Equity Share and Purchase Option Agreement. The Lease grants possession of the property to the Owni, provides for the process for making rent payments, and provides conditions on the use of the premises by the Owni, including maintenance obligations and requirements for services and utilities.
The Lease also provides that if the Owni determines to not purchase the property, then the property will be surrenders to Ownify.
Setpoint Warehouse Credit Facility
To date, Ownify has provided the financing for the acquisition of the properties, which was documented in a note payable by each Series. For future properties, a Series may receive financing directly from Setpoint Residential Fintech Fund L.P. (“Setpoint”) under the terms of a Loan and Security Agreement entered on July 28, 2023 (included as Exhibit 6.11) . Under the terms of the credit facility, Ownify may request revolving loan advances from Setpoint up to $1,000,000, and then may borrow up to $5,000,000 following the company raising at least $350,000 in additional capital through this Regulation A offering. Repayments will allow the company to borrow further funds under the facility.
The interest rate on loans is a floating per annum rate equal to the Federal Reserve’s secured overnight financing rate plus 5.95%. When receiving these loans, Setpoint would have a senior interest in the assets of the Series, and would be granted rights to the Underlying Assets as collateral on the loan.
The terms under the Setpoint warehouse credit facility are available to Ownify until July 28, 2025, and unless extended by the parties, any outstanding loans will be due within six months of that date.
Market Overview
Ownify periodically evaluates the largest 300 real estate markets in the US to identify attractive investment opportunities. Our goal is to create strong investor returns while presenting an affordable path to ownership for our Ownis. These evaluations have led our management to first enter the Raleigh / Durham / Cary metro area.
The Raleigh / Durham / Cary metro area is the fastest-growing metro area in North Carolina and the 2nd-fastest growing metro area in the US, with over 25% population growth in the last 10 years according to the US Census Bureau. Home to the Research Triangle, the Raleigh metro area also consistently ranks as one of the best labor markets in the U.S. In its April 2023 annual ranking of nearly 400 metro areas, The Wall Street Journal ranked Raleigh fifth overall and second in “change in labor force”.(1)
New job creation in the Raleigh metro area, combined with low inventory, continue to drive positive fundamentals for housing. As a result, the broader Raleigh / Durham / Cary real estate market has shown relative stability in single family home prices even as interest rates have increased significantly.
Median sales prices for $250k-750k single family homes in our target markets, according to transaction data from the Triangle Multiple Listing Service as of June 12, 2023 (2):
| City | May 2022 | May 2023 | Percentage Change | |||||||||
| Raleigh | $ | 430 k | $ | 435 k | +1.0 | % | ||||||
| Durham | $ | 420 k | $ | 415 k | -1.2 | % | ||||||
| Cary | $ | 601 k | $ | 652 k | +8.5 | % | ||||||
Sources:
| (1) | https://www.wsj.com/articles/see-how-your-region-stacks-up-against-the-best-labor-markets-in-the-u-s-baa065d0?mod=article_inline | |
| (2) | https://tmls.stats.10kresearch.com/infoserv/s-v1/5mQy-NHf |
Market Outlook
We are optimistic about the long-term prospects for continued stability and potential for appreciation of home prices in the Raleigh / Durham / Cary metro area, driven by several factors:
| ● | Continued expansion of technology jobs in the area, with announced office openings by Apple and expansion by Google, Amazon, and Microsoft. Approximately 45,000 new jobs were created in Raleigh-Durham in 2022.(1) | |
| ● | Continued competition from institutional buyers. There are approximately 100,000 single family homes bought each quarter by institutional investors and up to 40% of all single family homes may be owned by institutional investors by 2030, according to a recent study by Metlife.(2) | |
| ● | Continued and structural under-supply of homes. Inventory of single-family homes is 46% below the historical average. |
Sources:
| (1) | https://www.axios.com/local/raleigh/2022/06/08/meta-possible-expansion-raleigh-north-carolina | |
| (2) | https://www.cnbc.com/2023/02/21/how-wall-street-bought-single-family-homes-and-put-them-up-for-rent.html |
| 26 |
Property Overview
Series 2
Timeline
| ● | On December 7, 2022, MPH established Series 2 for the purpose of acquiring the property located at 2005 Muddy Creek Ct., Raleigh, NC 27612 (the “Baldwin”) from a third-party seller. | |
| ● | Series 2 acquired the Baldwin on December 8, 2022 from a third-party seller for a purchase price of $350,000.00 plus closing costs of $2,238.32. The property was previously owner-occupied. Title to the property is held through a wholly owned subsidiary of Series 2. | |
| ● | Ownify and Series 2 entered into an intercompany loan agreement on December 8, 2022, pursuant to which Ownify loaned Series 2 $346,138.32 for the purpose of purchasing the Baldwin. Ownify did not finance any of the funds it loaned to Series 2. | |
| ● | Ownify and Series 2 entered into an additional intercompany loan agreement on May 1, 2023, pursuant to which Ownify loaned Series 2 $387.00 for repairs to the Baldwin. | |
| ● | On June 8, 2023, Series 2 issued 1800 Series Interests to Ownify at a price per interest of $35.26 to pay off $63,468.00 of the intercompany loan, resulting in a new loan balance of $283,057.32 | |
| ● | On August 1, 2023, the estimated market value of the Baldwin was $370,374, based on the average of three Automated Valuation Models from Clear Capital, HouseCanary, and Kukun. |
The above information is preliminary and should not be considered indicative of future performance.
Property Summary
| Address of Property | 2005 Muddy Creek Ct., Raleigh, NC 27612 |
| Type of Property | Single Family Home |
| Property History | The Single-Family Home located at 2005 Muddy Creek Ct., Raleigh, NC 27612, was previously owner occupied. |
| Square Foot | 1,967 |
| Acreage | 0.16 |
| Number of Units | N/A |
| Configuration | 3 bedrooms and 2.5 bathrooms |
| Capital improvements intended to be made | None |
| Total amount spent on capital improvements | $387 for siding repair |
| Outstanding debt on property | $283,057.32 due and payable to Ownify |
| Monthly Lease Payments | $2,452 |
| Sale of Property | In the event the company decides to sell the property, approval from the Series 2 holders will not be sought. |
| 27 |

Property History
The Baldwin was previously owner occupied. It was built in 2014. The Baldwin incurred $387 of costs related to improvement to the property post closing. This renovation expense is listed in the use of proceeds for Series 2.
Property Components & Capital Expenditures
The Baldwin was inspected by a licensed professional, and the inspection report indicated that the major property components are in acceptable, functional condition, with no obvious signs of defect.
With the current expected level and quality of the property components we will not recognize any deferred maintenance items and we expect that the major property components will remain in working order during the anticipated hold period for this property. In our operating estimates, we forecast a potential cost of maintenance and capital expenses as a percentage of rental income. In the case of unforeseen maintenance expenses, we could make use of our cash reserves, if necessary.
Property Manager
The Managing Member appointed the Property Manager to manage the Series 2 Property. The Managing Member has entered into a Property Management Agreement with the Property Manager. Pursuant to the terms of the Property Management Agreement, the Series will pay the Property Manager an annual fee of $3,526 for managing the Baldwin.
| 28 |
Property Operations and Hold Period
The Baldwin was previously owner occupied and had no prior rental history.
The Managing Member anticipates that this property’s Operating Expenses, which include real estate taxes, property insurance and repairs and maintenance costs, will be in the range of $594 per month. This estimate is based on the Managing Members due diligence calculations and does not include the $387 that the company expended for final renovations, that will be deemed a capital expenditure. For information relating to our capital expenditure expectations, see “Property Components & Capital Expenditures” above.
We intend to hold the Baldwin for 5-10 years during which time we will operate it for the benefit of our investors and Owni .
Lease Agreement
On December 8, 2022 , the Owni for the Baldwin entered into a lease agreement with MPH. The lease is for a period of sixty months. Under the terms of the lease, the Owni will make monthly lease payments in the following amounts:
| Months 1-12 | $ | 2,452 | ||
| Months 13-24 | $ | 2,444 | ||
| Months 25-36 | $ | 2,437 | ||
| Months 37-48 | $ | 2,429 | ||
| Months 49-60 | $ | 2,421 |
Owni Buy Option
Our agreement with the Owni for the Baldwin includes the option of the Owni to purchase the property during the term of the Lease Agreement at the higher of current market value or 105% of the purchase price (including closing costs and repairs). In fact, this is part of the mission of Ownify and we encourage Ownis to purchase the homes. The Owni may exercise this option at any time while the Owni occupies the home subject to the lease.
This purchase option is subject to the requirements of Chapter 47G of the North Carolina General Statutes, which requires specific content for the contract, and the right to cancel by the Owni.
Series Emerson
Timeline
| ● | On November 14, 2022, MPH established Series Emerson for the purpose of acquiring the property located at 3314 Timberlake Rd., Raleigh, NC 27604 (the “Atwood”) from a third-party seller. | |
| ● | Series Emerson acquired the Atwood on November 15, 2022 from a third-party seller for a purchase price of $466,000 plus closing costs of $2,512.68. The property was previously owner-occupied. Title to the property is held through a wholly owned subsidiary of Series Emerson. | |
| ● | Ownify and Series Emerson entered into an intercompany loan agreement on November 15, 2022, pursuant to which Ownify loaned Series Emerson $458,762.68 for the purpose of purchasing the Atwood. Ownify did not finance any of the funds it loaned to Series Emerson. | |
| ● | On May 1, 2023, the Managing Member subsequently made an additional intercompany loan to Series Emerson in the amount of $48,210.05 for repairs and renovations undertaken on the property. | |
| ● | On June 8, 2023, Series Emerson issued 1800 Series Interests to the Managing Member at a price per interest of $51.67 to pay off $93,006.00 of the intercompany loan, resulting in a new loan balance of $413,966.73. | |
●
|
On August 1, 2023, the estimated market value of the Atwood was $543,244 based on the average of three Automated Valuation Models from Clear Capital, HouseCanary, and Kukun plus 75% of the capital improvements made. |
The above information is preliminary and should not be considered indicative of future performance.
Property Summary
| Address of Property | 3314 Timberlake Road, Raleigh, NC 27604 |
| Type of Property | Single Family Home |
| Property History | The Single-Family Home located at 3314 Timberlake Road, Raleigh, NC 27604, was previously owner occupied. |
| Square Foot | 2,374 |
| Acreage | 0.61 |
| Number of Units | N/A |
| Configuration | 4 bedrooms and 3 bathrooms |
| Capital improvements made | Renovated two of the bathrooms, new flooring & paint throughout, crawlspace repairs, septic repairs |
| Total amount spent on capital improvements | $48,210.05 |
| Outstanding debt on property | $413,966.73 due and payable to Ownify |
| Monthly Lease Payments | $2,901 |
| Sale of Property | In the event the company decides to sell the property, approval from the Series Emerson holders will not be sought. |
| 29 |

Property History
The Atwood was previously owner occupied. It was built in 1967. The Atwood incurred $48,210.05 of costs related to improvement to the property post closing.
Property Components & Capital Expenditures
The Atwood was inspected by a licensed professional, and the inspection report indicated the need for repairs and renovations. The company subsequently renovated two of the bathrooms, installed new flooring & paint throughout, repaired the crawlspace, and repaired the septic system.
With the current expected level and quality of the property components we will not recognize any deferred maintenance items and we expect that the major property components will remain in working order during the anticipated hold period for this property. In our operating estimates, we forecast a potential cost of maintenance and capital expenses as a percentage of rental income. In the case of unforeseen maintenance expenses, we could make use of our cash reserves, if necessary.
We anticipate that the final renovation cost, a capital expenditure, for this property will total approximately $48,210.05. This renovation expense is listed in the use of proceeds for Series Emerson.
Property Manager
The Managing Member appointed the Property Manager to manage the Series Emerson Property. The Managing Member has entered into a Property Management Agreement with the Property Manager. Pursuant to the terms of the Property Management Agreement, the Series will pay the Property Manager an annual fee of $5,167 for managing the Atwood.
| 30 |
Property Operations and Hold Period
The Atwood was previously owner occupied and had no prior rental history.
The Managing Member anticipates that this property’s Operating Expenses, which include real estate taxes, property insurance and repairs and maintenance costs, will be in the range of $707 per month. This estimate is based on the Managing Members due diligence calculations and does not include the $48,210.05 that the company has incurred for renovations, and will be deemed a capital expenditure. For information relating to our capital expenditure expectations, see “Property Components & Capital Expenditures” above.
We intend to hold the Atwood for 5-10 years during which time, we will operate it for the benefit of our investors and Owni.
Lease Agreement
On November 8, 2022 the Owni for the Atwood entered into a lease agreement with MPH. The lease is for a period of sixty months. Under the terms of the lease, the Owni will make monthly lease payments in the following amounts:
| Months 1-12 | $ | 2,901 | ||
| Months 13-24 | $ | 2,996 | ||
| Months 25-36 | $ | 3,093 | ||
| Months 37-48 | $ | 3,193 | ||
| Months 49-60 | $ | 3,295 |
Owni Buy Option
Our agreement with the Owni for the Atwood includes the option of the Owni to purchase the property during the term of the Lease Agreement at the higher of current market value or 105% of the purchase price (including closing costs and repairs). In fact, this is part of the mission of Ownify and we encourage Ownis to purchase the homes. The Owni may exercise this option at any time while the Owni occupies the home subject to the lease.
This purchase option is subject to the requirements of Chapter 47G of the North Carolina General Statutes, which requires specific content for the contract, and the right to cancel by the Owni.
| 31 |
Series 3
Timeline
| ● | On May 15, 2023 MPH established Series 3 for the purpose of acquiring the property located at 401 Magdala Place, Apex NC 27502 (the “Campbell”) from a third-party seller. | |
| ● | Series 3 acquired the Campbell on June 20, 2023 from a third-party seller for a purchase price of $610,000 plus closing costs of $1,899.30. The property was previously owner-occupied. Title to the property is held through a wholly owned subsidiary of Series 3. | |
| ● | Ownify and Series 3 entered into an intercompany loan agreement on June 20, 2023, pursuant to which Ownify loaned Series 3 $499,030.00 for the purpose of purchasing the Campbell and to finance repairs. Ownify did not finance any of the funds it loaned to Series 3. | |
| ● | On June 20, 2023, Series 3 issued 1800 Series Interests to the Managing Member at a price per interest of 62.38. | |
● |
On July 7, 2023, Series 3 completed repairs on the Campbell for $11,890.69, replacing the HVAC unit and installing new gutters. | |
| ● | On August 1, 2023, the estimated market value of the Campbell was $621,721 based on the average of three Automated Valuation Models from Clear Capital, HouseCanary, and Kukun plus 75% of the capital improvements made. |
The above information is preliminary and should not be considered indicative of future performance.
Property Summary
| Address of Property | 401 Magdala Place, Apex, NC 27502 |
| Type of Property | Single Family Home |
| Property History | The Single-Family Home located at 401 Magdala Place, Apex, NC 27502, was previously owner occupied. |
| Square Foot | 2,299 |
| Acreage | 0.11 |
| Number of Units | N/A |
| Configuration | 4 bedrooms and 3 bathrooms |
| Capital improvements made | Installed new HVAC system, replaced gutters |
| Total amount spent on capital improvements | $11,890.69 |
| Outstanding debt on property | $499,030.00 due and payable to Ownify |
| Monthly Lease Payments | $3,804 |
| Sale of Property | In the event the company decides to sell the property, approval from the Series 3 holders will not be sought. |

Property History
The Campbell was previously owner occupied. It was built in 2002. The Campbell incurred $11,890.69 of costs related to improvement to the property post closing.
Property Components & Capital Expenditures
The Campbell was inspected by a licensed professional, as well as an HVAC inspector. The inspection report indicated the need for gutter replacement and HVAC system replacement. The company subsequently installed a new HVAC system and replaced the gutters.
With the current expected level and quality of the property components we will not recognize any deferred maintenance items and we expect that the major property components will remain in working order during the anticipated hold period for this property. In our operating estimates, we forecast a potential cost of maintenance and capital expenses as a percentage of rental income. In the case of unforeseen maintenance expenses, we could make use of our cash reserves, if necessary.
| 32 |
Property Manager
The Managing Member appointed the Property Manager to manage the Series 3 Property. The Managing Member has entered into a Property Management Agreement with the Property Manager. Pursuant to the terms of the Property Management Agreement, the Series will pay the Property Manager an annual fee of $4,678 for managing the Campbell.
Property Operations and Hold Period
The Campbell was previously owner occupied and had no prior rental history.
The Managing Member anticipates that this property’s Operating Expenses, which include real estate taxes, property insurance and repairs and maintenance costs, will be in the range of $1,004 per month. This estimate is based on the Managing Members due diligence calculations and does not include the $11,890.69 that the company has incurred for renovations, and will be deemed a capital expenditure. For information relating to our capital expenditure expectations, see “Property Components & Capital Expenditures” above.
We intend to hold the Campbell for 5-7 years during which time, we will operate it for the benefit of our investors and Owni.
Lease Agreement
On June 20, 2023 the Owni for the Campbell entered into a lease agreement with MPH. The lease is for a period of sixty months. Under the terms of the lease, the Owni will make monthly lease payments in the following amounts:
| Months 1-12 | $ | 3,830 | ||
| Months 13-24 | $ | 3,817 | ||
| Months 25-36 | $ | 3,804 | ||
| Months 37-48 | $ | 3,791 | ||
| Months 49-60 | $ | 3,777 |
Owni Buy Option
Our agreement with the Owni for the Campbell includes the option of the Owni to purchase the property during the term of the Lease Agreement at the higher of current market value or 105% of the purchase price (including closing costs and repairs). In fact, this is part of the mission of Ownify and we encourage Ownis to purchase the homes. The Owni may exercise this option at any time while the Owni occupies the home subject to the lease.
This purchase option is subject to the requirements of Chapter 47G of the North Carolina General Statutes, which requires specific content for the contract, and the right to cancel by the Owni.
The Ownify Platform
Ownify, Inc., the Managing Member, owns and operates a web-based and app-based investment platform. Through the use of that platform, investors can browse and screen the investments offered by each of the series in this Regulation A Offering and sign legal documents to purchase Series Interests electronically.
The platform provides the following information for each Series offered in this Regulation A Offering:
| ● | name of property, | |
| ● | type of property, | |
| ● | property history, | |
| ● | square footage of property, | |
| ● | acreage, | |
| ● | number of units (if applicable), |
| 33 |
| ● | configuration, | |
| ● | capital improvements made or intended to be made, | |
| ● | total amount to be spent on capital improvements, | |
| ● | total amount spent on furnishings and other expenses to prepare the property for occupancy, | |
| ● | debt on the property, | |
| ● | property listing information, | |
| ● | local market information from sources that the company believes to be reliable third-party providers of local market information, | |
| ● | minimum and maximum holding periods and | |
| ● | sale information relating to the property, when applicable. |
Property Management Agreement with Folsom Street Property Management LLC
Folsom Street Property Management LLC will serve as the Property Manager responsible for managing each Series’ Underlying Asset (the “Property Manager”). The Property Manager shares leadership with Ownify. The terms of the Property Manager serving in that role are described in a property management agreement entered into between Folsom Street Property Management LLC and the company, which will be established for each state in which the company operates (the “Property Management Agreement”). The Property Management Agreement for our operations in the state of North Carolina is filed as Exhibit 6.3 of this Offering Circular.
The Property Manager serves a distinct role from that of the Managing Member. In particular:
Leases and Tenants: The Property Manager is responsible for maintaining existing leases entered into between Ownify and the Ownis;
Collection of Rents: The Property Manager is responsible for collection of rents from Ownis, and to transfer those funds to Ownify;
Maintenance and Repairs: The Property Manager is responsible for the maintenance of Underlying Assets such that they are safe, clean, and habitable, as well as comply with local legal requirements for occupation.
Other Services: The Property Manager will assist with establishing utilities for the Underlying Assets, verification of taxes on the Underlying Assets, assist with insurance claims, and other services.
Compensation and Expenses
As compensation for the services of the Property Manager, the Property Manager will be entitled to be paid an amount between: (i) 10% of the gross amounts paid by tenants, or (ii) 1% of the initial property value of the Underlying Assets (the “Property Management Fee”).
| 34 |
Duration and Termination: The term of the Property Management Agreement is one year beginning on June 30, 2023 and automatically renews, unless terminated in accordance with the terms of the Property Management Agreement.
Plan of Operations
The company intends to focus acquiring customers (“Ownis”) through business development relationships with local realtors in its markets and real estate investors nationally through direct marketing and outreach. Currently, the company has operations in the Triangle area of North Carolina, with plans to expand to Charlotte, North Carolina and other regions of North Carolina before national expansion.
The company chooses properties based on large-scale historical and marketing data and a variety of real-estate experiences from our team’s real-estate experts. Some factors we look to include:
| ● | Class A single family homes on less than 2 acre lots | |
| ● | Valued between $250,000-$750,000. | |
| ● | Occupied by aspiring first-time homebuyers qualified by Ownify underwriting | |
| ● | Long-term (5 year) lease contracts | |
| ● | Strong appreciation and income potential. |
Employees
MPH currently has 0 full-time employees and 0 part-time employees.
Ownify, as the Managing Member of the company and the sole owner of the Property Manager of each of the Series Interests, currently has 8 full-time employees. The employees work at the company’s headquarters location as well as remotely.
Intellectual Property
Currently, the company does not own any intellectual property.
Regulation
The company believes it is in compliance with all necessary federal, state, and local regulations involved in the production, sale, and distribution of its product.
Litigation
The company is not a party to any current litigation.
On November 15, 2022, Mission Property Holdings LLC – Series Emerson purchased an investment property located at 3314 Timberlake Rd., Raleigh, NC 27604 for $466,000 plus closing costs of $2,512.68. The property is a single-family residential property.
On December 8, 2022, Mission Property Holdings LLC – Series 2 purchased an investment property located at 2005 Muddy Creek Ct., Raleigh, NC 27612 for $350,000 plus closing costs of $2,238.32. The property is a single-family residential property.
On June 20, 2023, Mission Property Holdings LLC - Series 3 purchased an investment property located at 401 Magdala Place, Apex, NC 27502 for $610,000 plus closing costs of $1,899.30. The property is a single-family residential property.
As of the date of this Offering Circular, Ownify, Inc., the company’s Managing Member, has not acquired additional properties for the acquisition of company or any future series of the company.
The company and Ownify as its Managing Member may consider leveraging the properties in individual series as and when interest rates make this advantageous to each Series and their Interest holders.
| 35 |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following discussion and analysis of the financial statements and financial condition of Mission Property Holdings LLC and results of its operations together with: (i) its financial statements and related notes appearing at the end of this Offering Circular and (ii) the pro forma consolidated financial statements appearing at the end of this Offering Circular. This discussion contains forward-looking statements reflecting the company’s current expectations that involve risks and uncertainties. Actual results and the timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the section entitled “Risk Factors” and elsewhere in this Offering Circular.
The consolidated financial statements included in this filing as of June 30, 2023 and for the six months ended June 30, 2023 are unaudited, and may not include year-end adjustments necessary to make those consolidated financial statements comparable to audited results, although in the opinion of management all adjustments necessary to make interim consolidated statements of operations not misleading have been included.
Overview
Mission Property Holdings LLC was formed on July 19, 2022 (“Inception”) in the State of Delaware. MPH is an investment vehicle which intends to enable investors to own fractional ownership of a specific real estate property. This lowers the cost-of-entry and minimizes the time commitment for real estate investing. An investment in the company entitles the investor to the potential economic benefits normally associated with direct property ownership, while requiring no investor involvement in asset or property management.
Ownify is the company’s Managing Member. As the company’s Managing Member, it will manage the company’s day-to-day operations. Ownify is also the Managing Member of each Series and wholly owns the Property Manager of each Series, which will manage each property that a Series acquires.
Going Concern
The company’s financial statements have been prepared assuming the company will continue as a going concern. The company is newly formed and has not generated revenue from operations. The company will require additional capital until revenue from operations are sufficient to cover operational costs. These matters raise substantial doubt about the company’s ability to continue as a going concern.
During the next twelve months, the company intends to fund its operations with funding from revenue producing activities, if and when such can be realized. If the company cannot secure additional short-term capital, it may cease operations. These financial statements and related notes thereto do not include any adjustments that might result from these uncertainties. Management has evaluated these conditions and concluded that substantial doubt about the company’s ability to continue as a going concern has been alleviated through April 25, 2024.
Results of Operations
Revenues are generated at the series level. For the period ended June 30, 2023, the Series aggregated together generated $32,081 in revenues. These revenues were generated by rental income across each Series as set out below:
| Series | Gross Rental Income as of June 30, 2023 | |||
| Series Emerson | $ | 17,369 | ||
| Series 2 | $ | 14,712 | ||
| Series 3 | - | |||
Over this same period, each Series incurred expenses from operations of the Series. Expenses from operations of the properties, such as insurance and property tax amounted to:
| Series | Expenses Relating to Operating of the Property as of June 30, 2023 | |||
| Series Emerson | $ | 2,390 | ||
| Series 2 | $ | 2,531 | ||
| Series 3 | $ | 578 | ||
For the six month period ended June 30, 2023 each Series incurred fees under the Property Management Fee due to our Managing Member as follows:
| Series | Property Management Fees as of June 30, 2023 | |||
| Series Emerson | $ | 300 | ||
| Series 2 | $ | 300 | ||
| Series 3 | - | |||
Each Series also recorded a non-cash depreciation expense for the six month period ended June 30, 2023 as follows:
| Series | Depreciation Expense as of June 30, 2023 | |||
| Series Emerson | $ | 10,632 | ||
| Series 2 | $ | 7,398 | ||
| Series 3 | $ | 2,048 | ||
When including all expenses, such as the Property Management Fee fees and depreciation, against revenues during this period, resulted in net income of the following:
Series | Net Income (Loss) as of June 30, 2023 | |||
| Series Emerson | $ | 4,055 | ||
| Series 2 | $ | 4,782 | ||
| Series 3 | $ | (2,627 | ) | |
The company was formed on July 19, 2022, and has had limited operations and revenues, only generating $2,883 in revenue for the period from inception to December 31, 2022.
Liquidity and Capital Resources
Since inception, the company has relied on contributions from Ownify, its parent company, to fund its operations. As of December 31, 2022, the company had negative working capital of $820,039, consisting of its notes payable and amounts due to its Managing Member, without having any recorded current assets. The company will likely incur additional losses prior to generating positive working capital.
As of June 30, 2023, each Series of the Company has acquired its Underlying Asset, providing for a significant increase in the value of the assets compared to December 31, 2023.
The following table sets out the total value of the fixed assets of each Series, which is comprised of the value of the Underlying Asset as of June 30, 2023, reduced by depreciation, and increased by any capital improvements on the Underlying Asset:
| Series | Fixed Assets as of June 30, 2023 | |||
| Series Emerson | $ | 504,477 | ||
| Series 2 | $ | 346,086 | ||
| Series 3 | $ | 611,613 | ||
| 36 |
While known expenses payable for each Series, such as home owner association dues and property taxes, are recorded as liabilities, the current liabilities of each Series as of June 30, 2023 are mostly composed of the value of the promissory note due to our Managing Member as follows:
| Series | Due on Note to Managing Member as of June 30, 2023 | |||
| Series Emerson | $ | 506,722 | ||
| Series 2 | $ | 346,525 | ||
| Series 3 | $ | 499,030 | ||
As such, total equity in each Series as of June 30, 2023 is as follows:
| Series | Total Equity as of June 30, 2023 | |||
| Series Emerson | $ | 12,501 | ||
| Series 2 | $ | 9,264 | ||
| Series 3 | $ | 120,877 | * | |
*Includes $111,004 recorded as a Brick Purchase by our Managing Member.
Future capital resources of a Series will be derived from operating cash flow and the proceeds of its respective offering under Regulation A. Each Series will utilize net proceeds from the offering to pay down the notes payable to the Managing Member, and if fully subscribed will also make other payments to reimburse the Managing Member for offering expenses and the Sourcing Fee. For information regarding the anticipated use of proceeds from this offering, see “Use of Proceeds.”
Future operating cash flow of each Series will be utilized to make property tax payments, repayments on any outstanding loan balance, payment of the Property Management Fee, and payment of any other outstanding liabilities prior to making distributions of Free Cash Flow to investors.
In the future, to finance the purchase of individual homes, the Managing Member may utilize a warehouse credit facility provided by Setpoint, LLC. It may also continue to advance the funds directly to an individual Series through an intercompany loan. The warehouse credit facility or intercompany loans allow the acquisition of the Underlying Asset prior to any offering of securities in order to eliminate the risk of not being able to acquire the Underlying Asset if the acquisition was conditioned on raising enough funds from investors in an offering. For a description of the terms of the financing for a particular Series, please see the description of that Series under “The Company’s Business – Property Overview.”
Trend Information
The company has a limited operating history and has not generated revenue from intended operations. The company’s business and operations are sensitive to general business and economic conditions in the U.S. and worldwide along with local, state, and federal governmental policy decisions. A host of factors beyond the company’s control could cause fluctuations in these conditions, including but not limited to: recession, downturn or otherwise; government policies surrounding tenant rights; local ordinances where properties reside as a result of the coronavirus pandemic; travel restrictions; changes in the real estate market; and interest-rate fluctuations. Adverse developments in these general business and economic conditions could have a material adverse effect on the company’s financial condition and the results of its operations.
On January 20, 2020, the World Health Organization declared the coronavirus outbreak a “Public Health Emergency of International Concern” and on March 10, 2020, declared it to be a pandemic. Actions taken around the world to help mitigate the spread of the coronavirus include restrictions on travel, and quarantines in certain areas, and forced closures for certain types of public places and businesses. The coronavirus and actions taken to mitigate it have had and are expected to continue to have an adverse impact on the economic and financial markets of many countries, including the geographical area in which the company operates. Measures taken by various governments to contain the virus have affected economic activity. Due to our recent formation, the impact on our business and results has not been significant. We will continue to follow the various government policies and advice, and, in parallel, we will do our utmost to continue our operations in the best and safest way possible without jeopardizing the health or our stakeholders.
Long-term decreased demand in rental housing industry would adversely affect our business model. Demand for rental housing is tied to the broader economy and factors outside the company’s control. Should factors such as COVID-19 pandemic result in continued loss of general economic activity, we would experience a slower growth rate in demand for our products and services.
Significant Accounting Policies
Each Owni maintains a purchase option on the Underlying Asset at any time during the term of the agreement with the company. The Owni purchase option is entered between each Series holding title to the property and the Owni. The option allows Owni to purchase the property from the Series at the greater of market value of the home or 105% of the purchase price, including improvements.
When an option to purchase the underlying asset is exercised, a lease contract is terminated. Thus, a contract would be considered a sale with the result recognized in net income consistent with FASB ASC 842-30-40-2(c) requirements: "Account for the underlying asset that was the subject of the lease in accordance with other Topics."
Upon exercise of the purchase option, receipt of the consideration for property, and close of the property sale transaction, the Series will be dissolved. As a result, the proceeds, net of any fees, costs, and liabilities, are distributed to the members pro rata to their Interests. Hence, the Owni purchase option exercise would result in the redemption of the Series 2, Series Emerson, and Series 3 Interests by the Company.
Redemption of individual Series will result in the deconsolidation of a subsidiary consistent with FASB ASC 810-10-40-4: "A parent shall deconsolidate a subsidiary or derecognize a group of assets specified in paragraph FASB ASC 810-10-40-3A as of the date the parent ceases to have a controlling financial interest in that subsidiary or group of assets". Gains and losses resulting from deconsolidation will be recognized in net income attributable to the parent as described in FASB ASC 810-10-40-5.
| 37 |
DIRECTORS, EXECUTIVE OFFICERS AND SIGNIFICANT EMPLOYEES
In accordance with the Operating Agreement and the Series Designations for Series 2 and Series Emerson, Ownify Inc. is the initial member of Series 2 and Series Emerson. Ownify is also the Managing Member of MPH. Finally, Ownify is the Managing Member and wholly owns the Property Manager of Series 2 and Series Emerson.
| OWNIFY, INC. | ||||||
CEO and Founder Frank Rohde |
COO Ben Herold | |||||
Mission Property Holdings LLC Managing Member: Ownify, Inc. | ||||||
| Mission Property Holdings LLC – Series 2 | Issuer | Managing Member | Property Manager | |||
| Mission Property Holdings LLC – Series 2 | Ownify, Inc. | Folsom Street Property Management LLC | ||||
| Mission Property Holdings LLC – Series Emerson | Issuer | Managing Member | Property Manager | |||
| Mission Property Holdings LLC – Series Emerson | Ownify, Inc. | Folsom Street Property Management LLC | ||||
| Mission Property Holdings LLC – Series 3 | Issuer | Managing Member | Property Manager | |||
| Mission Property Holdings LLC – Series 3 | Ownify, Inc. | Folsom Street Property Management LLC | ||||
MPH is managed by its Managing Member, Ownify. Ownify is operated by the following executives and directors. All executives work for the company on a full-time basis.
Name (Board of Directors & Executive Officers) |
Position | Age | Term of Office (If indefinite, give date appointed) |
Full Time/Part Time | ||||
| Frank Rohde | CEO | 50 | June 4, 2022 - Present | Full Time | ||||
| Ben Herold | COO | 40 | February 15, 2022 - Present | Full Time | ||||
| Eric Carlborg | Director | 59 |
February 10, 2022 – Present |
Frank Rohde, CEO and Director
Frank Rohde, Chief Executive Officer and a Director, has served as CEO of Ownify, Inc. since June 2022. From July 2009 to May 2022, Mr. Rohde was President and CEO of Nomis Solutions, Inc., a mortgage and loan pricing software company. Under Mr. Rohde’s leadership, Nomis Solutions grew from a venture-funded startup to the leading provider of loan pricing software and analytics to banks and lenders globally. From May 2021 to May 2005, Mr. Rohde was Vice President for Enterprise Decision Management at FICO. From May 1999 to Mary 2001, Mr. Rohde was Vice President of Product Management for eCoverage, a venture-funded online insurance company. Mr. Rohde started his career as a consultant at Mercer / Oliver Wyman in September 1996. He graduated from the Wharton School of the University of Pennsylvania in 1996 with a B.S. in Economics.
Ben Herold, COO
Ben Herold, Chief Operating Officer, has served as COO of Ownify, Inc. since February 2022. From March 2022 to December 2021, Mr. Herold was COO of Divvy Homes, a rent-to-own proptech company. Before joining Divvy Homes, Mr. Herold worked at SoFi, an online personal finance company, where he was the Business Lead for the mortgage business from June 2017 to February 2020. From August 2011 to June 2017, Mr. Herold was a portfolio manager at PIMCO, an investment management firm. Before joining PIMCO, from June 2006 to August 2011, Mr. Herold worked in various capacities in the treasury and structured product groups of State Street Bank. He graduated from Dartmouth College in 2006 with a B.A. in German Studies.
Eric Carlborg, Director
Mr. Carlborg is a Founding Partner of Lobby Capital, a premier venture capital firm, which he began in February 2021. Mr. Carlborg’s investing experience includes more than 25 years of backing leading consumer marketplace and eCommerce providers (e.g., Blue Nile, Zulily, Ebates, STANCE), financial service and insurance technology companies (e.g., Avant, Amount, Kin Insurance), SaaS platform businesses (e.g., HouseCallPro, FourKites), and advertising infrastructure providers (e.g., PubMatic, Integral Ad Science). Prior to founding Lobby Capital, Mr. Carlborg was a partner at August Capital from 2010 to 2021, and Continental Investors from 2006 to 2010. Mr. Carlborg’s experience includes serving as Co-Head of Technology Investment Banking at Merrill Lynch & Co from 2001 to 2004, and as Chief Financial Officer for several public and private companies from 1995 to 2001. Mr. Calrborg received a BA in Economics from the University of Illinois and an MBA from the University of Chicago.
| 38 |
COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS
Since Inception, the company did not compensate any director or executive officer for their services to MPH. We do not currently have any employees nor do we currently intend to hire any employees who will be compensated directly by our company.
Our Managing Member and Property Manager will be compensated as follows:
Property Management Fee
For services performed, the Series will pay an annual Property Management Fee to the Property Manager in respect of each fiscal year, in an amount between: (i) 1.0% of each Underlying Asset price including closing costs and repairs, pursuant to the Property Management Agreement; and (ii) 10% of the gross receipts from tenants.
Sourcing Fee
Pursuant to the Operating Agreement, as consideration for assisting in the sourcing of the Underlying Asset of a Series, to the extent not waived by the Managing Member in its sole discretion, the Managing Member will receive 5%-8% of the Underlying Asset value including closing costs and repairs as a Sourcing Fee.
Intercompany Loans
In addition to the above compensation to the Managing Member and Property Manager, under the terms of the intercompany loans, the Series will not be required to pay interest to Ownify.
| 39 |
SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS
The following table displays, the voting securities beneficially owned by the sole holder, Ownify, that beneficially owns more than 10% of any class of the company’s capital stock on a post Conversion basis. No individual director or officer directly owns any interests in the company, and their indirect interests are identified in footnote 3 to each table.
Series 2
As of October 1, 2023, Series 2 had 2,000 Series 2 Interests issued and outstanding and 10,000 Series 2 Interests have been authorized.
| Title of class | Name and address of beneficial owner | Amount and nature of beneficial ownership | Amount and nature of beneficial ownership acquirable | Percent of class (1) | Percent of voting power (2) | |||||||||
| Membership Interest | Ownify Inc., 548 Market St., #25841, San Francisco, CA 94104 (3) | 1,800 Series 2 Interests | n/a | 90 | % | 100 | % | |||||||
| (1) | The column “Percent of Class” includes a calculation of the amount the person owns now, plus the amount that person is entitled to acquire. That amount is then shown as a percentage of the outstanding amount of securities in that class if no other people exercised their rights to acquire those securities. The result is a calculation of the maximum amount that person could ever own based on their current and acquirable ownership, which is why the amounts in this column will not add up to 100%. | |
| (2) | Each Owni grants to Ownify a proxy to vote their interests in each Series such that Ownify maintains 100% voting control until after the close of the offering. | |
| (3) | Ownify, Inc. is owned by Frank Rohde (38.26%), Chris Smith (17.22%), and Lobby Capital, LP (44.12%). Lobby Capital, LP is controlled by Eric Carlborg. |
Series Emerson
As of October 1, 2023, Series Emerson had 2,000 Series Emerson Interests issued and outstanding and 10,000 Series Emerson Interests have been authorized.
| Title of class | Name and address of beneficial owner | Amount and nature of beneficial ownership | Amount and nature of beneficial ownership acquirable | Percent of class (1) | Percent of voting power (2) | |||||||||
| Membership Interest | Ownify Inc., 548 Market St., #25841, San Francisco, CA 94104 (3) | 1,800 Series Emerson Interests | n/a | 90 | % | 100 | % | |||||||
| (1) | The column “Percent of Class” includes a calculation of the amount the person owns now, plus the amount that person is entitled to acquire. That amount is then shown as a percentage of the outstanding amount of securities in that class if no other people exercised their rights to acquire those securities. The result is a calculation of the maximum amount that person could ever own based on their current and acquirable ownership, which is why the amounts in this column will not add up to 100%. | |
| (2) | Each Owni grants to Ownify a proxy to vote their interests in each Series such that Ownify maintains 100% voting control until after the close of the offering. | |
| (3) | Ownify, Inc. is owned by Frank Rohde (38.26%), Chris Smith (17.22%), and Lobby Capital, LP (44.12%). Lobby Capital, LP is controlled by Eric Carlborg. |
Series 3
As of October 1, Series 3 had 2,000 Series 3 Interests issued and outstanding and 10,000 Series 3 Interests have been authorized.
| Title of class | Name and address of beneficial owner | Amount and nature of beneficial ownership | Amount and nature of beneficial ownership acquirable | Percent of class (1) | Percent of voting power (2) | |||||||||
| Membership Interest | Ownify Inc., 548 Market St., #25841, San Francisco, CA 94104 (3) | 1,800 Series 3 Interests | n/a | 90 | % | 100 | % | |||||||
| (1) | The column “Percent of Class” includes a calculation of the amount the person owns now, plus the amount that person is entitled to acquire. That amount is then shown as a percentage of the outstanding amount of securities in that class if no other people exercised their rights to acquire those securities. The result is a calculation of the maximum amount that person could ever own based on their current and acquirable ownership, which is why the amounts in this column will not add up to 100%. | |
| (2) | Each Owni grants to Ownify a proxy to vote their interests in each Series such that Ownify maintains 100% voting control until after the close of the offering. | |
| (3) | Ownify, Inc. is owned by Frank Rohde (38.26%), Chris Smith (17.22%), and Lobby Capital, LP (44.12%). Lobby Capital, LP is controlled by Eric Carlborg. |
| 40 |
INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS
The company is subject to various conflicts of interest arising out of its relationship with Ownify, the company’s Managing Member, Property Manager and its affiliates. These conflicts are discussed below.
Summary of Related Party Transactions
| PAYMENT | DESCRIPTION | AMOUNT | PAYOR | PAYEE | ||||
| Sourcing Fee | Sourcing fee of 5%-8% of the property value including closing costs and repairs. | $28,210 (Series 2) $25,836 (Series Emerson) $24,952 (Series 3) |
Series 2 Series Emerson |
Ownify | ||||
| Property Management Fee | Annually, in an amount equal to the greater of: (i) 10% of the gross amounts paid by tenants, and (ii) 1% of the initial property value of the Underlying Assets | Annual Minimum: $3,526 (Series 2) $5,167 (Series Emerson) $4,678 (Series 3) |
Mission Property Holdings LLC | Folsom Street Property Management LLC | ||||
| Loan Repayment | Repayment of intercompany loan used to acquire the Underlying Asset | $283,057 (Series 2) $413,967 (Series Emerson) $499,030 (Series 3) |
Mission Property Holdings LLC | Ownify |
The Property Manager and the Managing Member are under common control.
The Property Manager and the Managing Member are under common control. The Managing Member has appointed the Property Manager. On balance, Ownify Inc. controls all of the decisions related to each Series:
| ● | Care of the Underlying Asset. | |
| ● | Custody of the Underlying Asset. | |
| ● | Maintenance of the Underlying Asset. | |
| ● | Management of the Underlying Asset. | |
| ● | Ability to take any action that it deems necessary or desirable. | |
| ● | The authority to sell the Underlying Asset. | |
| ● | Whether to encumber the Underlying Asset. | |
| ● | Whether to convey the Underlying Asset. | |
| ● | Whether the Sourcing Fee will be paid to the Property Manager, i.e., itself. | |
| ● | Determination of the Property Management Fee. |
None of the responsibilities and determinations listed above will be made at arm’s length and all of these decisions may unjustly financially reward Ownify to the detriment of each Series and the investors. These conflicts may inhibit or interfere with the sound and profitable operation of the company. See “Risk Factors — Ownify Inc. is both the Property Manager and the Managing Member.
Property Management Agreement
Folsom Street Property Management LLC will serve as the Property Manager responsible for managing each Series’ Underlying Asset (the “Property Manager”). The Property Manager shares leadership with Ownify. The terms of the Property Manager serving in that role are described in a property management agreement entered into between Folsom Street Property Management LLC and the company, which will be established for each state in which the company operates (the “Property Management Agreement”). The Property Management Agreement for our operations in the state of North Carolina is filed as Exhibit 6.4 of this Offering Circular.
The Property Manager serves a distinct role from that of the Managing Member. In particular:
Leases and Tenants: The Property Manager is responsible for maintaining existing leases entered into between Ownify and the Ownis;
Collection of Rents: The Property Manager is responsible for collection of rents from Ownis, and to transfer those funds to Ownify;
Maintenance and Repairs: The Property Manager is responsible for the maintenance of Underlying Assets such that they are safe, clean, and habitable, as well as comply with local legal requirements for occupation.
Other Services: The Property Manager will assist with establishing utilities for the Underlying Assets, verification of taxes on the Underlying Assets, assist with insurance claims, and other services.
Compensation and Expenses
As compensation for the services of the Property Manager, the Property Manager will be entitled to an annual payment in an amount equal to the greater of: (i) 10% of the gross amounts paid by tenants, or (ii) minimum of 1% of the initial property value of the Underlying Assets (the “Property Management Fee”).
| 41 |
Duration and Termination: The term of the Property Management Agreement is one year beginning on June 30, 2023 and automatically renews, unless terminated in accordance with the terms of the Property Management Agreement.
Sourcing Fee
Under the terms of the Amended Operating Agreement of Mission Property Holdings LLC, the Managing Member may establish a Sourcing Fee to be paid to the Managing Member. The amount of the Sourcing Fee may range between 5% and 8% of the property value, including closing costs and repairs. The following sets out the Sourcing Fee for each series:
| ● | Series 2: $28,210 | |
| ● | Series Emerson: $25,836 | |
| ● | Series 3: $24,952 |
Intercompany Loan Agreements between Ownify Inc. and Series 2
On December 8, 2022, Series 2 (the “Borrower”) and Ownify (the “Lender”) entered into and intercompany loan agreement (the “First Series 2 Loan Agreement”). The First Series 2 Loan Agreement has the following terms:
| ● | The Lender loaned $346.138.32 to the Borrower (the “Loan”). | |
| ● | Borrower promised to repay $346.138.32 to the Lender, with no interest payable on the unpaid principal. | |
| ● | The Borrower may prepay the Loan at any time without penalty. | |
| ● | The loan matures in full 18 months following the commencement of this offering. | |
| ● | Default: In the event the Borrower defaults in the performance of any obligation under the Series 2 Loan Agreement, the Lender’s sole remedy will be to convert the then-outstanding principal balance of the Loan into Series 2 Interests under the same terms as this offering. |
On May 1, 2023, Borrower and Lender entered into a subsequent intercompany loan agreement in the amount of $387.00 for repairs undertaken on the property (the “Second Series 2 Loan Agreement”). The terms of the Second Series 2 Loan Agreement, other than the amount of the loan, are identical.
Intercompany Loan Agreement between Ownify Inc. and Series Emerson
On November 15, 2022, Series Emerson (the “Borrower”) and Ownify (the “Lender”) entered into an intercompany loan agreement (the “First Emerson Loan Agreement”). The First Emerson Loan Agreement has the following terms:
| ● | The Lender loaned $458.762.68 to the Borrower (the “Loan”). | |
| ● | Borrower promised to repay $458.762.68 to the Lender, with no interest payable on the unpaid principal. | |
| ● | The Borrower may prepay the Loan at any time without penalty. | |
| ● | The loan matures in full 18 months following the commencement of this offering. | |
| ● | Default: In the event the Borrower defaults in the performance of any obligation under the Emerson Loan Agreement, the Lender’s sole remedy will be to convert the then-outstanding principal balance of the Loan into Series Emerson Interests under the same terms as this offering. |
On May 1, 2023, Borrower and Lender entered into a subsequent intercompany loan agreement in the amount of $48,210.05 for repairs undertaken on the property (the “Second Series Emerson Loan Agreement”). The terms of the Second Series Emerson Loan Agreement, other than the amount of the loan, are identical.
Intercompany Loan Agreement between Ownify Inc. and Series 3
On June 20, 2023, Series 3 (the “Borrower”) and Ownify (the “Lender”) entered into an intercompany loan agreement (the “Series 3 Loan Agreement”). The Series 3 Loan Agreement has the following terms:
| ● | The Lender loaned $499,030.00 to the Borrower (the “Loan”). | |
| ● | Borrower promised to repay $499.030.00 to the Lender, with no interest payable on the unpaid principal. | |
| ● | The Borrower may prepay the Loan at any time without penalty. | |
| ● | The loan matures in full 18 months following the commencement of this offering. | |
| ● | Default: In the event the Borrower defaults in the performance of any obligation under the Series 3 Loan Agreement, the Lender’s sole remedy will be to convert the then-outstanding principal balance of the Loan into Series 3 Interests under the same terms as this offering. |
Affiliates’ Interests in Other Ownify Entities
General
The officers and directors of Ownify are also key professionals of MPH. These persons have legal obligations with respect to those entities that are similar to their obligations to the company. In addition, in the future, these persons and other affiliates of Ownify may organize other real estate-related entities.
Allocation of the Company’s Affiliates’ Time
The company relies on Ownify’s real estate professionals who act on behalf of its company, including Mr. Rohde and Mr. Herold, for the day-to-day operation of the business. Mr. Rohde is the Chief Executive Officer of Ownify, and Mr. Herold is the Chief Operating Officer of Ownify. In addition, Mr. Herold will primarily be performing property management operations under Folsom Street Property Management LLC. As a result of their interests in multiple affiliated entities, their obligations to other investors and the fact that they engage in and will continue to engage in other business activities on behalf of themselves and others, Mr. Rohde and Mr. Herold will face conflicts of interest in allocating their time among the company, Ownify, other related entities and other business activities in which they are involved. However, the company believes that Ownify and its affiliates have sufficient real estate professionals to fully discharge their responsibilities to the Ownify entities for which they work.
| 42 |
The following descriptions of the company’s Operating Agreement, Series Designations, and certain provisions of Delaware law are summaries and are qualified by reference to Delaware law,
General
The Offering
The company is offering the following Series Interests:
The company is offering membership interests of Series 2, a registered series of a Delaware series limited liability company at a purchase price of $39.67 per Series Interest. The company has authorized the issuance of up to 10,000 Series 2 Interests. 1,800 Series 2 Interests were issued to the Managing Member prior to this Offering and 200 Series 2 Interests were issued to the Owni occupying the property owned by Series 2.
The company is offering membership interests of Series Emerson, a registered series of a Delaware series limited liability company at a purchase price of $56.58 per Series Interest. The company has authorized the issuance of up to 10,000 Series Emerson Interests. 1,800 Series Emerson Interests were issued to the Managing Member prior to this Offering and 200 Series Emerson Interests were issued to the Owni occupying the property owned by Series Emerson.
The company is offering membership interests of Series 3, a registered series of a Delaware series limited liability company at a purchase price of $69.19 per Series Interest. The company has authorized the issuance of up to 10,000 Series 3 Interests. 1,800 Series 3 Interests were issued to the Managing Member prior to this Offering and 200 Series 3 Interests were issued to the Owni occupying the property owned by Series 3.
Title to each Underlying Asset
Title to each Underlying Asset will be held by each Series.
Managing Member, Ownify
Ownify is the Managing member of each Series.
Folsom Street Property Management LLC is the Property Manager of each Series.
The Managing Member, Ownify, may amend any of the terms of the Operating Agreement of MPH or any Series Designation as it determines in its sole discretion. However, no amendment to the Operating Agreement of MPH shall be made without the consent of the holders holding a majority of the outstanding interests, that: (i) decreases the percentage of outstanding interests required to take any action hereunder; (ii) materially adversely affects the rights of any of the economic members (including adversely affecting the holders of any particular Series Interests as compared to holders of other Series Interests); (iii) modifies Section 11.1(a) of the Operating Agreement or gives any person the right to dissolve the company; or (iv) modifies the term of the company.
Distribution Rights
Distributions will be paid out of Free Cash Flow. Free Cash Flow means any available cash for distribution generated from the net income received by a Series, as determined by the Managing Member to be in the nature of income as defined by U.S. GAAP, plus (i) any change in the net working capital (as shown on the balance sheet of such Series) (ii) any amortization to the relevant Underlying Asset (as shown on the income statement of such Series) and (iii) any depreciation to the relevant Underlying Asset (as shown on the income statement of such Series) and (iv) any other non-cash Operating Expenses less (a) any capital expenditure related to the Underlying Asset (as shown on the cash flow statement of such Series) (b) any other liabilities or obligations of the Series, including interest payments on debt obligations, in each case to the extent not already paid or provided for and (c) upon the termination and winding up of a Series or the Company, all costs and expenses incidental to such termination and winding as allocated to the relevant Series in accordance with the Operating Agreement.
To the extent there is “Free Cash Flow” for any Series and as described in the Series Designation for such Series, our Managing Member intends to declare and pay distributions as follows:
| ● | 100% by way of distribution to the members of such Series (pro rata to their Series Interests and which, for the avoidance of doubt, may include the Managing Member or its affiliates). |
| 43 |
For more information on fees applicable to a specific series, see the “Compensation of our Directors and Executive Officers” section of this Offering Circular. Our Managing Member has sole discretion in determining what distributions of Free Cash Flow if any, are made to holders of each Series of shares except as otherwise limited by law or the Operating Agreement.
Restrictions on Transfer
There is currently no public trading market for any Series Interests, and an active market may not develop or be sustained. In the event a transfer of any Series Interest, each investor must comply with the requirements of Section 3.1 of the company’s Operating Agreement, which requires that any person acquiring Series Interest by transfer must (i) agree to be bound by the terms of the Operating Agreement, and (ii) obtain the prior written consent of the Managing Member consenting to the transfer.
Voting Rights
Investors have limited voting rights, and substantial powers are delegated to our Managing Member under Section 5.1 of the company’s Operating Agreement for which a vote of the Series Interest holders is not required.
When submitting a matter of vote, a holder of a Series Interest, is entitled to one vote per Series Interest on any and all matters submitted to the consent or approval of members generally. No separate vote or consent of the holders of Series Interests shall be required for the approval of any matter, except for matters which only pertain to the Series Designation of a specific series, for which only the holders of that Series Interest will vote.
Proxy by the Owni
Under each Series Designation, the Owni has granted a proxy to Ownify covering each of the Series Interests owned by the Owni prior to the completion of the offering under Regulation A for the respective Series.
Confidential Information
The purpose of Article XIV of the Operating Agreement is to protect confidential information of the company that would be available to Series Interest holders but not subject to disclosure under federal securities laws. Such information would include personal information of other investors held by the company, personal information included on leases, and other information in the books and records of the company that is not ready for public dissemination for which an interest holder requests and receives access to. Note, this confidentiality obligation does not extend to matters which are public knowledge, has been publicly filed with the Commission, or as required by law for that interest holder.
Reports to Members
The Managing Member shall keep appropriate books of the business at our principal offices. The books will be maintained for both tax and financial reporting purposes on a basis that permits the preparation of financial statements in accordance with GAAP. For financial reporting purposes and tax purposes, the fiscal year and the tax year are the calendar year, unless otherwise determined by our Managing Member in accordance with the Internal Revenue Code. Our Managing Member will file with the Commission periodic reports as required by applicable securities laws.
Pursuant to Regulation A, the company must update this Offering Circular upon the occurrence of certain material events. The company will file with the Commission post-qualification amendments to this offering statement, or offering circular supplements as appropriate. The company is also subject to the ongoing reporting requirements applicable to companies that have sold securities pursuant to Tier 2 of Regulation A. Accordingly, the company will file annual reports, semiannual reports and other information with the Commission. In addition, the company plans to provide Series Interest holders with periodic updates, including offering circulars, offering circular supplements, pricing supplements, information statements and other information.
| 44 |
The company will provide such documents and periodic updates electronically by email or made available through the company’s platform.
Distribution Upon Liquidation of a Series
Subject to the terms of a Series Interest any amounts available for distribution following the liquidation of a Series, net of any fees, costs and liabilities (as determined by the Managing Member in its sole discretion), shall be applied and distributed 100% to the members (pro rata to their Interests and which, for the avoidance of doubt, may include the and its affiliates).
Other Rights
Holders of Series Interests shall have no conversion, exchange, sinking fund, appraisal rights, no preemptive rights to subscribe for any securities of the company and no preferential rights to distributions of Series Interests.
Forum Selection Provision
The company’s Operating Agreement includes a forum selection provision that requires any suit, action, or proceeding seeking to enforce any provision of or based on any matter arising out of or in connection with the Operating Agreement, or the transactions contemplated thereby not arising under federal securities laws be brought in state or federal court of competent jurisdiction located within the State of Delaware. This forum selection provision may limit investors’ ability to bring claims in judicial forums that they find favorable to such disputes and may discourage lawsuits with respect to such claims.
| 45 |
U.S. FEDERAL INCOME TAX CONSIDERATIONS
Independent Tax Advice
The following is a summary of certain U.S. federal income tax considerations for U.S. investors. You should consult your own professional advisers to obtain advice on the tax consequences that apply to you.
A detailed analysis of the federal, state and local tax consequences of an investment in our series interests is beyond the scope of this discussion. Prospective Investors are advised to consult their own tax counsel regarding these consequences and the preparation of any federal, state or local tax returns that a series interest holder may be required to file.
Taxpayer Identification Number (“TIN”)
To ensure proper crediting of the withholding tax when reporting to the IRS, the Company must obtain a U.S. TIN from each of its investors.
Investors may provide the Company with either (i) a social security number (SSN), (ii) an individual taxpayer identification number (ITIN), or (iii) a U.S. employer identification number (EIN).
Certain investors who don’t have and aren’t eligible to get a social security number can apply for an individual taxpayer identification number on IRS Form W-7. The application is also available in Spanish.
Taxation of Each Series as a Separate Business Entity
The company intends to treat each Series as a separate business entity for U.S. federal income tax purposes and the company as a non-entity for U.S. federal income tax purposes. The IRS has issued proposed Treasury Regulations that provide that each individual series of a domestic series LLC organization will generally be treated as a separate entity formed under local law, with each such individual series’ classification for U.S. federal income tax purposes determined under general tax principles and the entity classification rules.
Taxation of Series Interest Holders on Our Profits and Losses
We intend for each Series to be taxed as a partnership for U.S. federal income tax purposes. As such, the Series will not be subject to U.S. federal income tax. Instead, each interest holder that is subject to U.S. tax will be required to take into account its distributive share, whether or not distributed, of each item of our income, gain, loss, deduction or credit. The company will file a U.S. federal partnership information return reporting its operations for each year and provide a U.S. Internal Revenue Service Schedule K-1 to each series interest holder. However, interest holders may not receive such Schedule K-1 prior to when their tax return reporting obligations become due and may need to file for extensions or file based on estimates.
The Schedule K-1 will reflect information about the Series being taxed as a partnership, the respective ownership position in the Series of investors, and the investor’s share of current year income or losses.
Acquisition of Series Interests
The value of initial acquisition of Series Interests will become the tax basis for the determination of gains or losses.
Distributions during holding of Series Interests
Distributions from the company that are designated as capital gain dividends will be taxed to U.S. investors as long-term capital gains, to the extent that they do not exceed our actual net capital gain for the taxable year, without regard to the period for which the U.S. investor has held our Series Interests. To the extent that we elect under the applicable provisions of the Internal Revenue Code to retain our net capital gains, U.S. investors will be treated as having received, for U.S. federal income tax purposes, our undistributed capital gains as well as a corresponding credit or refund, as the case may be, for taxes paid by us on such retained capital gains. U.S. investors will increase their adjusted tax basis in the Series Interests by the difference between their allocable share of such retained capital gain and their share of the tax paid by us. Corporate U.S. Investors may be required to treat up to 20% of some capital gain dividends as ordinary income. Long-term capital gains are generally taxable at maximum U.S. federal rates of 20% in the case of U.S. investors who are individuals and 21% for corporations. Capital gains attributable to the sale of depreciable real property held for more than 12 months generally are subject to a 25% maximum U.S. federal income tax rate for U.S. investors who are individuals, to the extent of previously claimed depreciation deductions. Capital gain dividends are not eligible for the dividends-received deduction for corporations.
| 46 |
Distributions from us in excess of our current or accumulated earnings and profits will not be taxable to a U.S. investor to the extent that they do not exceed the adjusted tax basis of the U.S. investor’s Series Interests in respect of which the distributions were made, but rather will reduce the adjusted tax basis of these Series Interests. To the extent that such distributions exceed the adjusted tax basis of a U.S. investor’s Series Interests, they will be treated as gain from the disposition of the Series Interests and thus will be included in income as long-term capital gain, or short-term capital gain if the Series Interests have been held for one year or less.
Disposition of the Series Interests
In general, capital gains recognized by a U.S. investor that is not a dealer in securities upon the sale or disposition of our Series Interests will be subject to tax at long-term capital gains rates, if such Series Interests were held for more than one year, and will be taxed at ordinary income rates if such Series Interests were held for one year or less. Gains recognized by U.S. investors that are corporations are subject to U.S. federal corporate income tax, whether or not classified as long-term capital gains.
Capital losses recognized by a U.S. investor upon the disposition of our Series Interests held for more than one year at the time of disposition will be considered long-term capital losses (or short-term capital losses if the Series Interests have not been held for more than one year) and are generally available only to offset capital gain income of the U.S. investor but not ordinary income. In addition, any loss upon a sale or exchange of our Series Interests by a U.S. investor who has held the Series Interests for six months or less, after applying holding period rules, will be treated as a long-term capital loss to the extent of distributions received from us that were required to be treated by the U.S. investor as long-term capital gain.
Distributions upon liquidation of the Series
Once we have adopted (or are deemed to have adopted) a plan of liquidation for U.S. federal income tax purposes, liquidating distributions received by a U.S. investor with respect to our Series Interests will be treated first as a recovery of the investor’s basis in the Series Interests and thereafter as gain from the disposition of our Series Interests.
THE U.S. FEDERAL INCOME TAX TREATMENT OF HOLDERS OF OUR SERIES INTERESTS DEPENDS IN SOME INSTANCES ON DETERMINATIONS OF FACT AND INTERPRETATIONS OF COMPLEX PROVISIONS OF U.S. FEDERAL INCOME TAX LAW FOR WHICH NO CLEAR PRECEDENT OR AUTHORITY MAY BE AVAILABLE. IN ADDITION, THE TAX CONSEQUENCES OF HOLDING OUR SERIES INTERESTS TO ANY PARTICULAR INVESTOR WILL DEPEND ON THE INVESTOR’S PARTICULAR TAX CIRCUMSTANCES. YOU ARE URGED TO CONSULT YOUR TAX ADVISOR REGARDING THE U.S. FEDERAL, STATE, LOCAL, AND NON-U.S. INCOME AND OTHER TAX CONSEQUENCES TO YOU, IN LIGHT OF YOUR PARTICULAR INVESTMENT OR TAX CIRCUMSTANCES, OF ACQUIRING, HOLDING, AND DISPOSING OF OUR SERIES INTERESTS.
| 47 |
ONGOING REPORTING AND SUPPLEMENTS TO THIS OFFERING CIRCULAR
The company will be required to make annual and semi-annual filings with the SEC. The company will make annual filings on Form 1-K, which will be due by the end of April each year and will include audited financial statements for the previous fiscal year. The company will make semi-annual filings on Form 1-SA, which will be due by September 28 each year, which will include unaudited financial statements for the six months to June 30. The company will also file a Form 1-U to announce important events such as the loss of a senior officer, a change in auditors, or certain types of capital-raising. The company will be required to keep making these reports unless it files a Form 1-Z to exit the reporting system, which it will only be able to do if it has less than 300 unitholders of record and have filed at least one Form 1-K.
At least every 12 months, the company will file a post-qualification amendment to the offering Statement of which this Offering Circular forms a part, to include the company’s recent financial statements.
The company may supplement the information in this Offering Circular by filing a Supplement with the SEC.
All these filings will be available on the SEC’s EDGAR filing system. You should read all the available information before investing.
Relaxed Ongoing Reporting Requirements
If the company becomes a public reporting company in the future, it will be required to publicly report on an ongoing basis as an “emerging growth company” (as defined in the Jumpstart Our Business Startups Act of 2012, which the company refers to as the JOBS Act) under the reporting rules set forth under the Exchange Act. For so long as the company remains an “emerging growth company,” the company may take advantage of certain exemptions from various reporting requirements that are applicable to other Exchange Act reporting companies that are not “emerging growth companies,” including but not limited to:
| ● | not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act; | |
| ● | taking advantage of extensions of time to comply with certain new or revised financial accounting standards; | |
| ● | being permitted to comply with reduced disclosure obligations regarding executive compensation in the company’s periodic reports and proxy statements; and | |
| ● | being exempt from the requirement to hold a non-binding advisory vote on executive compensation and interest holder approval of any golden parachute payments not previously approved. |
If the company becomes a public reporting company in the future, the company expects to take advantage of these reporting exemptions until it is no longer an emerging growth company. The company would remain an “emerging growth company” for up to five years, although if the market value of its Common Stock that is held by non-affiliates exceeds $700 million as of any June 30 before that time, the company would cease to be an “emerging growth company” as of the following December 31.
If the company does not become a public reporting company under the Exchange Act for any reason, the company will be required to publicly report on an ongoing basis under the reporting rules set forth in Regulation A for Tier 2 issuers. The ongoing reporting requirements under Regulation A are more relaxed than for “emerging growth companies” under the Exchange Act. The differences include, but are not limited to, being required to file only annual and semi-annual reports, rather than annual and quarterly reports. Annual reports are due within 120 calendar days after the end of the issuer’s fiscal year, and semi-annual reports are due within 90 calendar days after the end of the first six months of the issuer’s fiscal year.
In either case, the company will be subject to ongoing public reporting requirements that are less rigorous than Exchange Act rules for companies that are not “emerging growth companies,” and its unitholders could receive less information than they might expect to receive from more mature public companies.
| 48 |
Mission Property Holdings LLC
(a Delaware Series Limited Liability Company)
Audited Consolidated Financial Statements
Period of July 22, 2022 (inception) through
December 31, 2022
Audited by:

TaxDrop LLC
A New Jersey CPA Company
| FS-1 |
Financial Statements
Mission Property Holdings LLC
Table of Contents
| FS-2 |

April 25, 2023
To: Management of Mission Property Holdings LLC
Attn: Frank Rohde, CEO
Re: 2022 Financial Statement Audit – Mission Property Holdings LLC
Report on the Audit of the Financial Statements
Opinion
We have audited the consolidated financial statements of Mission Property Holdings LLC and subsidiaries, which comprise the consolidated balance sheets (see Note 1) as of December 31, 2022 and the related statements of income, changes in stockholders’ equity, and cash flows for the year then ended, and the related notes to the financial statements. In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of Mission Property Holdings LLC as of December 31, 2022, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of Mission Property Holdings LLC and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about Mission Property Holdings LLC’s ability to continue as a going concern.
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.
| FS-3 |
In performing an audit in accordance with GAAS, we:
| ● | Exercise professional judgment and maintain professional skepticism throughout the audit. | |
| ● | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. | |
| ● | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Mission Property Holdings LLC’s internal control. Accordingly, no such opinion is expressed. | |
| ● | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements. | |
| ● | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about Mission Property Holdings LLC’s ability to continue as a going concern for a reasonable period of time. |
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.
Sincerely,
TaxDrop LLC
TaxDrop LLC
Robbinsville, New Jersey
April 25, 2023
| FS-4 |
MISSION
PROPERTY HOLDING, LLC
CONSOLIDATED BALANCE SHEETS
As of December 31, 2022 (Audited)
| 2022 | ||||
| ASSETS | ||||
| Current Assets | ||||
| Cash and cash equivalents | $ | - | ||
| Accounts Receivable | - | |||
| Prepaids | ||||
| Total Current Assets | - | |||
| Other Assets | ||||
| Investment in single family residential properties | 809,751 | |||
| Total Other Assets | 809,751 | |||
| Total Assets | 809,751 | |||
| LIABILITIES AND MEMBERS’ EQUITY | ||||
| Current Liabilities | ||||
| Notes Payable | 806,918 | |||
| Due to Ownify Inc. | 13,121 | |||
| Total Current Liabilities | 820,039 | |||
| Total Liabilities | 820,039 | |||
| Members’ Equity | ||||
| Members’ Capital | 17,821 | |||
| Retained Earnings | (28,109 | ) | ||
| Total Members’ Equity | (10,288 | ) | ||
| Total Liabilities and Members’ Equity | $ | 809,751 | ||
The accompanying footnotes are an integral part of these financial statements.
| FS-5 |
MISSION
PROPERTY HOLDING, LLC
CONSOLIDATED INCOME STATEMENTS
For the Year Ended December 31, 2022 (Audited)
| 2022 | ||||
| Revenues | $ | 2,883 | ||
| Operating Expenses | ||||
| Property Acquisition | 7,000 | |||
| Property Maintenance | 22,742 | |||
| Promotional discount | 1,250 | |||
| Total Operating Expenses | 30,992 | |||
| Other Income | ||||
| Other income/expense | - | |||
| Total Other income (expense) | - | |||
| Net Income (Loss) | $ | (28,109 | ) | |
The accompanying footnotes are an integral part of these financial statements.
| FS-6 |
MISSION
PROPERTY HOLDING, LLC
CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS’ EQUITY
For the Year Ended December 31, 2022 (Audited)
| Member Contributions | Member Draws | Retained Earnings/ (Accumulated Deficit) | Total Members’ Equity | |||||||||||||
| Balance as of July 22, 2022 (inception) | - | - | - | - | ||||||||||||
| Member Contributions | 17,821 | - | - | 17,821 | ||||||||||||
| Net loss | - | - | (28,109 | ) | (28,109 | ) | ||||||||||
| Balance as of December 31, 2022 | 17,821 | - | (28,109 | ) | (10,288 | ) | ||||||||||
The accompanying footnotes are an integral part of these financial statements.
| FS-7 |
MISSION
PROPERTY HOLDING, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Year Ended December 31, 2022 (Audited)
| 2022 | ||||
| Cash Flows from Operating Activities | ||||
| Net Income (Loss) | $ | (28,109 | ) | |
| Adjustments to reconcile net income (loss) to net cash provided by operations: | ||||
| Depreciation and amortization | - | |||
| Changes in operating assets and liabilities: | ||||
| Due to Ownify Inc. | 13,121 | |||
| Prepaids | - | |||
| Net cash provided by (used in) operating activities | (14,988 | ) | ||
| Cash Flows from Investing Activities | ||||
| Single family residential properties | 809,751 | |||
| Net cash used in investing activities | 809,751 | |||
| Cash Flows from Financing Activities | ||||
| Issuance of Notes payable | 806,918 | |||
| Member Contributions | 17,821 | |||
| Net cash used in financing activities | 824,739 | |||
| Net change in cash and cash equivalents | - | |||
| Cash and cash equivalents at beginning of period | - | |||
| Cash and cash equivalents at end of period | $ | - | ||
| Supplemental information | ||||
| Interest paid | - | |||
| Income taxes paid | - | |||
| Noncash transactions | ||||
The accompanying footnotes are an integral part of these financial statements.
| FS-8 |
MISSION PROPERTY HOLDINGS LLC
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
NOTE 1 – NATURE OF OPERATIONS AND CONSOLIDATION
Included in these consolidated financial statements are operations of Mission Property Holdings LLC and its wholly owned subsidiaries (collectively, which may be referred to as the “Company”, “we,” “us,” or “our”):
| ● | Mission Property Holdings Series Emerson | |
| ● | Mission Property Holdings Series 2 |
The Company was registered on July 22, 2022 in Delaware to operate as a Series Holdings LLC for future properties. The Company was a wholly owned subsidiary of Ownify, Inc. upon formation and a majority owned Series LLC in 2022. Under Mission Property Holdings LLC, the two series LLCs, Mission Property Holdings Series Emerson and Mission Property Holdings Series 2 were both formed in 2022. The Company’s headquarters are in San Francisco, California.
The Company offers a mortgage alternative for first time homebuyers. By investing in real estate properties alongside the homeowner, the Company allows first-time buyers to gradually own equity in their homes by applying rental payments towards fractional ownership and rent.
Since inception, the Company has relied on contributions from its parent company to fund its operations. As of December 31, 2022, the Company had negative working capital and will likely incur additional losses prior to generating positive working capital. These matters raise substantial concern about the Company’s ability to continue as a going concern (see Note 7). During the next twelve months, the Company intends to fund its operations with funding from from revenue producing activities, if and when such can be realized. If the Company cannot secure additional short-term capital, it may cease operations. These financial statements and related notes thereto do not include any adjustments that might result from these uncertainties. Management has evaluated these conditions and concluded that substantial doubt about the Company’s ability to continue as a going concern has been alleviated through April 25, 2024, and no adjustments have been made to the financial statements.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“US GAAP”). Any reference in these notes to applicable guidance is meant to refer to U.S. GAAP as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Updates (“ASU”) of the Financial Accounting Standards Board (“FASB”).
Use of Estimates
The preparation of financial statements in conformity with US GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the financial statements and footnotes thereto. Actual results could materially differ from these estimates. It is reasonably possible that changes in estimates will occur in the near term.
Significant estimates used in the preparation of the accompanying financial statements include recording of depreciation and amortization and the collectible valuation of accounts receivable.
Risks and Uncertainties
The Company has a limited operating history. The Company’s business and operations are sensitive to general business and economic conditions in the United States. A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse conditions may include recession, downturn or otherwise, local competition or changes in consumer taste. These adverse conditions could affect the Company’s financial condition and the results of its operations.
| FS-9 |
MISSION PROPERTY HOLDINGS LLC
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
Concentration of Credit Risk
The Company maintains its cash with a major financial institution located in the United States of America, which it believes to be credit worthy. The Federal Deposit Insurance Corporation insures balances up to $250,000. At times, the Company may maintain balances in excess of the federally insured limits.
Cash and Cash Equivalents
The Company considers short-term, highly liquid investment with original maturities of three months or less at the time of purchase to be cash equivalents. Cash consists of funds held in the Company’s checking account.
Fixed Assets
Property and equipment is recorded at cost. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. Expenditures for maintenance and repairs are charged to expense. When equipment is retired or sold, the cost and related accumulated depreciation are eliminated from the accounts and the resultant gain or loss is reflected in the income statement.
Depreciation is provided using the straight-line method, based on useful lives of the assets which is three to five years.
The Company reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include current operating results, trends and prospects, the manner in which the property is used, and the effects of obsolescence, demand, competition, and other economic factors. Based on this assessment there was no impairment for December 31, 2022.
Fair Value Measurements
US GAAP defines fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price) and such principles also establish a fair value hierarchy that prioritizes the inputs used to measure fair value using the following definitions (from highest to lowest priority):
| ● | Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. | |
| ● | Level 2 – Observable inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data by correlation or other means. | |
| ● | Level 3 – Prices or valuation techniques requiring inputs that are both significant to the fair value measurement and unobservable. |
There were no assets or liabilities requiring fair value measurement as of December 31, 2022.
| FS-10 |
MISSION PROPERTY HOLDINGS LLC
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
Income Taxes
Income taxes are provided for the tax effects of transactions reporting in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of receivables, inventory, property and equipment, intangible assets, and accrued expenses for financial and income tax reporting. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
There is no income tax provision for the Company for the period from Inception through December 31, 2022 as the Company had no taxable income.
The Company evaluates its tax positions that have been taken or are expected to be taken on income tax returns to determine if an accrual is necessary for uncertain tax positions. As of December 31, 2022, the unrecognized tax benefits accrual was zero.
Revenue Recognition
The Company adopted FASB ASC 606, Revenue from Contracts with Customers (“ASC 606”). Revenue is recognized when performance obligations under the terms of the contracts with our customers are satisfied. The Company generates revenues by through monthly payments from customers which are considered occupancy payments. The Company’s payments are generally collected upfront on the first of each month during the term of the agreements. The Company has no deferred as of December 31, 2022.
Organizational Costs
In accordance with FASB ASC 720, organizational costs, including accounting fees, legal fee, and costs of incorporation, are expensed as incurred.
Advertising
The Company expenses advertising costs as they are incurred.
Stock Based Compensation
Deferred cash compensation expense reflects the fair value of equity-based awards that have vested at the end of the reporting period and is remeasured at the end of every reporting period.
Recent Accounting Pronouncements
In February 2019, FASB issued ASU No. 2016-02, Leases, that requires organizations that lease assets, referred to as “lessees”, to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with lease terms of more than 12 months. ASU 2016-02 will also require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases and will include qualitative and quantitative requirements. The new standard for nonpublic entities will be effective for fiscal years beginning after December 15, 2021. The impact of this standard has an immaterial impact on the Company.
The FASB issues ASUs to amend the authoritative literature in ASC. There have been a number of ASUs to date, including those above, that amend the original text of ASC. Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us or (iv) are not expected to have a significant impact our financial statements.
NOTE 3 – NOTES PAYABLE / INVESTMENT IN RESIDENTIAL PROPERTIES
In 2022, the Company acquired two properties for a total of $809,751. The properties were subsequently leased to customers for a monthly occupancy fee. To fund the purchases, the Company entered into two promissory note agreements totaling $809,751 which bears no interest with its parent entity, Ownify, Inc. The notes mature eighteen months following an offering start date, which is the date on which the series LLC’s begin the offering of membership interest, for repayment to the parent entity.
| FS-11 |
MISSION PROPERTY HOLDINGS LLC
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
NOTE 4 – INCOME TAXES
The Company intends to file its income tax return for the period ended December 31, 2022, which will remain subject to examination by the Internal Revenue Service under the statute of limitations for a period of three years from the date it is filed.
NOTE 5 – MEMBERS’ CAPITAL
As of December 31, 2022, the Company had $17,821 in member contributions in 2022.
NOTE 6 – COMMITMENTS AND CONTINGENCIES
The Company is not currently involved with and does not know of any pending or threatening litigation against the Company as of December 31, 2022.
COVID-19
In January 2020, the World Health Organization has declared the outbreak of a novel coronavirus (COVID-19) as a “Public Health Emergency of International Concern,” which continues to spread throughout the world and has adversely impacted global commercial activity and contributed to significant declines and volatility in financial markets. The coronavirus outbreak and government responses are creating disruption in global supply chains and adversely impacting many industries. The outbreak could have a continued material adverse impact on economic and market conditions and trigger a period of global economic slowdown. The rapid development and fluidity of this situation precludes any prediction as to the ultimate material adverse impact of the coronavirus outbreak. Nevertheless, the outbreak presents uncertainty and risk with respect to the Company, its performance, and its financial results.
NOTE 7 – GOING CONCERN
These financial statements are prepared on a going concern basis. The Company began operation in 2022 and incurred a loss since inception. The Company’s ability to continue is dependent upon management’s plan to raise additional funds and achieve profitable operations. The financial statements do not include any adjustments that might be necessary if the Company is not able to continue as a going concern.
NOTE 8 – SUBSEQUENT EVENTS
Management’s Evaluation
Management has evaluated subsequent events through April 25, 2023, the date the financial statements were available to be issued. Based on this evaluation, no additional material events were identified which require adjustment or disclosure in the financial statements.
| FS-12 |
Mission Property Holdings LLC - Series 2
(a Delaware Series Limited Liability Company)
Audited Financial Statements
Period of December 7, 2022 (inception) through December 31, 2022
Audited by:

TaxDrop LLC
A New Jersey CPA Company
| FS-13 |
Financial Statements
Mission Property Holdings LLC - Series 2
Table of Contents
| FS-14 |

August 14, 2023
To: Management of Mission Property Holdings LLC - Series 2
Attn: Frank Rohde, CEO
Re: 2022 Financial Statement Audit
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Mission Property Holding LLC - Series 2, which comprise the balance sheet as of December 31, 2022 and the related statements of income, changes in members’ equity, and cash flows for the year then ended, and the related notes to the financial statements. In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of Mission Property Holding LLC - Series 2, as of December 31, 2022, and the results of its operations and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of Mission Property Holding LLC - Series 2, and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about Mission Property Holding LLC - Series 2’s ability to continue as a going concern.
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.
In performing an audit in accordance with GAAS, we:
| ● | Exercise professional judgment and maintain professional skepticism throughout the audit. |
| ● | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. |
| ● | Exercise professional judgment and maintain professional skepticism throughout the audit. |
| ● | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. |
| ● | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Mission Property Holdings LLC - Series 2’s internal control. Accordingly, no such opinion is expressed. |
| ● | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements. |
| ● | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about Mission Property Holding LLC - Series 2’s ability to continue as a going concern for a reasonable period of time. |
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.
Sincerely,
TaxDrop LLC
TaxDrop LLC
Robbinsville, New Jersey
August 14, 2023
| FS-15 |
MISSION PROPERTY HOLDINGS, LLC - SERIES 2
As of December 31, 2022
(Audited)
| 2022 | ||||
| ASSETS | ||||
| Current Assets | ||||
| Cash and cash equivalents | $ | - | ||
| Accounts Receivable | - | |||
| Prepaids | - | |||
| Total Current Assets | - | |||
| Other Assets | ||||
| Investment in single-family residential properties | 352,238 | |||
| Total Other Assets | 352,238 | |||
| Total Assets | 352,238 | |||
| LIABILITIES AND MEMBERS’ EQUITY | ||||
| Current Liabilities | ||||
| Notes Payable | 352,238 | |||
| Due to Ownify Inc. | 3,229 | |||
| Total Current Liabilities | 355,467 | |||
| Total Liabilities | 355,467 | |||
| Members’ Equity | ||||
| Members’ Capital | 7,100 | |||
| Retained Earnings | (10,329 | ) | ||
| Total Members’ Equity | (3,229 | ) | ||
| Total Liabilities and Members’ Equity | $ | 352,238 | ||
The accompanying footnotes are an integral part of these financial statements.
| FS-16 |
MISSION PROPERTY HOLDINGS, LLC - SERIES 2
For the Year Ended December 31, 2022
(Audited)
| 2022 | ||||
| Revenues | $ | - | ||
| Operating Expenses | ||||
| Property Acquisition | 7,000 | |||
| Property Maintenance | 2,329 | |||
| Promotional discount | 1,000 | |||
| Total Operating Expenses | 10,329 | |||
| Other Income | ||||
| Other income/expense | ||||
| Total Other Income (expense) | - | |||
| Net Income (Loss) | $ | (10,329 | ) | |
The accompanying footnotes are an integral part of these financial statements.
| FS-17 |
MISSION PROPERTY HOLDINGS, LLC - SERIES 2
STATEMENTS OF CHANGES IN MEMBERS’ EQUITY
For the Year Ended December 31, 2022
(Audited)
| Member Contributions | Member Draws | Retained Earnings/ (Accumulated Deficit) | Total Members’ Equity | |||||||||||||
| Balance as of December 7, 2022 (inception) | $ | - | $ | - | $ | - | $ | - | ||||||||
| Member Contributions | 7,100 | - | - | 7,100 | ||||||||||||
| Net loss | - | - | (10,329 | ) | (10,329 | ) | ||||||||||
| Balance as of December 31, 2022 | $ | 7,100 | $ | - | $ | (10,329 | ) | $ | (3,229 | ) | ||||||
The accompanying footnotes are an integral part of these financial statements.
| FS-18 |
MISSION PROPERTY HOLDINGS, LLC - SERIES 2
For the Year Ended December 31, 2022
(Audited)
| 2022 | ||||
| Cash Flows from Operating Activities | ||||
| Net Income (Loss) | $ | (10,329 | ) | |
| Adjustments to reconcile net income (loss) to net cash provided by operations: | ||||
| Depreciation and amortization | - | |||
| Changes in operating assets and liabilities: | ||||
| Due to Ownify Inc. | 9,329 | |||
| Prepaids | - | |||
| Net cash provided by (used in) operating activities | (1,000 | ) | ||
| Cash Flows from Investing Activities | ||||
| Single-family residential properties | 352,238 | |||
| Net cash used in investing activities | 352,238 | |||
| Cash Flows from Financing Activities | ||||
| Issuance of Notes payable | 346,138 | |||
| Member Contributions | 7,100 | |||
| Net cash used in financing activities | 353,238 | |||
| The net change in cash and cash equivalents | - | |||
| Cash and cash equivalents at the beginning of period | - | |||
| Cash and cash equivalents at end of period | $ | - | ||
| Supplemental information | ||||
| Interest paid | - | |||
| Income taxes paid | - | |||
| Noncash transactions | ||||
The accompanying footnotes are an integral part of these financial statements.
| FS-19 |
MISSION PROPERTY HOLDINGS LLC – SERIES 2
AS OF DECEMBER 31, 2022
(AUDITED)
NOTE 1 – NATURE OF OPERATIONS
Included in these financial statements are operations of Mission Property Holdings LLC – Series 2 (which may be referred to as the “Company”, “we,” “us,” or “our”). The Company was formed on December 7, 2022, under Mission Property Holdings LLC, which was registered on July 19, 2022, in Delaware to operate as a Series Holdings LLC for future properties. Mission Property Holdings LLC was a wholly owned subsidiary of Ownify, Inc. upon formation and a majority-owned Series LLC in 2022. The Company’s headquarters are in San Francisco, California.
The Company offers a mortgage alternative for first-time homebuyers. By investing in real estate properties alongside the homeowner, the Company allows first-time buyers to gradually own equity in their homes by applying rental payments towards fractional ownership and rent. The Company was created for investors to invest specifically in the acquired property at 3314 Timberlake Road, Raleigh, NC (see Note 3).
Since its inception, the Company has relied on contributions from its parent company to fund its operations. As of December 31, 2022, the Company had negative working capital and will likely incur additional losses prior to generating positive working capital. These matters raise substantial concern about the Company’s ability to continue as a going concern (see Note 7). During the next twelve months, the Company intends to fund its operations with funding from revenue-producing activities, if and when such can be realized. If the Company cannot secure additional short-term capital, it may cease operations. These financial statements and related notes thereto do not include any adjustments that might result from these uncertainties. Management has evaluated these conditions and concluded that substantial doubt about the Company’s ability to continue as a going concern has been alleviated through April 25, 2024, and no adjustments have been made to the financial statements.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“US GAAP”). Any reference in these notes to applicable guidance is meant to refer to U.S. GAAP as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Updates (“ASU”) of the Financial Accounting Standards Board (“FASB”).
Use of Estimates
The preparation of financial statements in conformity with US GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the financial statements and footnotes thereto. Actual results could materially differ from these estimates. It is reasonably possible that changes in estimates will occur in the near term.
Significant estimates used in the preparation of the accompanying financial statements include the recording of depreciation and amortization and the collectible valuation of accounts receivable.
Risks and Uncertainties
The Company has a limited operating history. The Company’s business and operations are sensitive to general business and economic conditions in the United States. A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse conditions may include recession, downturn or otherwise, local competition, or changes in consumer taste. These adverse conditions could affect the Company’s financial condition and the results of its operations.
| FS-20 |
MISSION PROPERTY HOLDINGS LLC – SERIES 2
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
Concentration of Credit Risk
The Company maintains its cash with a major financial institution located in the United States of America, which it believes to be credit-worthy. The Federal Deposit Insurance Corporation insures balances up to $250,000. At times, the Company may maintain balances in excess of the federally insured limits.
Cash and Cash Equivalents
The Company considers short-term, highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. Cash consists of funds held in the Company’s checking account.
Fixed Assets
Property and equipment are recorded at cost. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. Expenditures for maintenance and repairs are charged to expenses. When equipment is retired or sold, the cost and related accumulated depreciation are eliminated from the accounts and the resultant gain or loss is reflected in the income statement.
Depreciation is provided using the straight-line method, based on the useful lives of the assets which is three to five years.
The Company reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized as equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include current operating results, trends and prospects, the manner in which the property is used, and the effects of obsolescence, demand, competition, and other economic factors. Based on this assessment there was no impairment for December 31, 2022.
Fair Value Measurements
US GAAP defines fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price) and such principles also establish a fair value hierarchy that prioritizes the inputs used to measure fair value using the following definitions (from highest to lowest priority):
| ● | Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. | |
| ● | Level 2 – Observable inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data by correlation or other means. | |
| ● | Level 3 – Prices or valuation techniques requiring inputs that are both significant to the fair value measurement and unobservable. |
There were no assets or liabilities requiring fair value measurement as of December 31, 2022.
Income Taxes
Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of receivables, inventory, property and equipment, intangible assets, and accrued expenses for financial and income tax reporting. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
| FS-21 |
MISSION PROPERTY HOLDINGS LLC – SERIES 2
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
There is no income tax provision for the Company for the period from Inception through December 31, 2022, as the Company had no taxable income.
The Company evaluates its tax positions that have been taken or are expected to be taken on income tax returns to determine if an accrual is necessary for uncertain tax positions. As of December 31, 2022, the unrecognized tax benefits accrual was zero.
Revenue Recognition
The Company adopted FASB ASC 606, Revenue from Contracts with Customers (“ASC 606”). Revenue is recognized when performance obligations under the terms of the contracts with our customers are satisfied. The Company generates revenues through monthly payments from customers which are considered occupancy payments. The Company’s payments are generally collected upfront on the first of each month during the term of the agreements. The Company has no deferred as of December 31, 2022.
Organizational Costs
In accordance with FASB ASC 720, organizational costs, including accounting fees, legal fees, and costs of incorporation, are expensed as incurred.
Advertising
The Company expenses advertising costs as they are incurred.
Stock-Based Compensation
Deferred cash compensation expense reflects the fair value of equity-based awards that have vested at the end of the reporting period and is remeasured at the end of every reporting period.
Recent Accounting Pronouncements
In February 2019, FASB issued ASU No. 2016-02, Leases, which requires organizations that lease assets, referred to as “lessees”, to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with lease terms of more than 12 months. ASU 2016-02 will also require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases and will include qualitative and quantitative requirements. The new standard for nonpublic entities will be effective for fiscal years beginning after December 15, 2021. The impact of this standard has an immaterial impact on the Company.
The FASB issues ASUs to amend the authoritative literature in ASC. There have been several ASUs to date, including those above, that amend the original text of ASC. Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us or (iv) are not expected to have a significant impact on our financial statements.
NOTE 3 – NOTES PAYABLE / INVESTMENT IN RESIDENTIAL PROPERTIES
In 2022, the Company acquired one property for a total of $352,238. The property was subsequently leased to customers for a monthly occupancy fee. To fund the purchase, the Company entered into a promissory note agreement totaling $346,138 which bears no interest with its indirect parent entity, Ownify, Inc. The note matures eighteen months following an offering start date, which is to be the date on which the series LLC begins the offering of membership interest, for repayment to the parent entity.
| FS-22 |
MISSION PROPERTY HOLDINGS LLC – SERIES 2
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
NOTE 4 – INCOME TAXES
The Company intends to file its income tax return for the period ended December 31, 2022, which will remain subject to examination by the Internal Revenue Service under the statute of limitations for a period of three years from the date it is filed.
NOTE 5 – MEMBERS’ CAPITAL
As of December 31, 2022, the Company had $7,100 in member contributions in 2022.
NOTE 6 – COMMITMENTS AND CONTINGENCIES
The Company is not currently involved with and does not know of any pending or threatening litigation against the Company as of December 31, 2022.
Operating Agreement
General:
In accordance with the Operating Agreement, Ownify Inc., a related party, has the power and authority to do all things and on such terms as it determines to be necessary or appropriate to conduct the business of the Company and each Series. Each holder of Series Interests will grant the Manager a power of attorney. The Manager also has the right to appoint officers of the Company and each Series.
Fee and Expenses:
The following fees, costs and expenses in connection with any Initial Offering and the sourcing and acquisition of a Series Asset shall be borne by the relevant Series (except in the case of an unsuccessful Offering in which case all Abort Costs shall be borne by the Managing Member, and except to the extent assumed by the Managing Member in writing):
| ● | Cost to acquire the Series Asset; | |
| ● | Brokerage Fee; | |
| ● | Offering Expenses; and | |
| ● | Acquisition Expenses. |
Operating Expenses / Dissolution Fees: The Company shall be responsible for its Operating Expenses, all costs and expenses incidental to the termination and winding up of such Series and its share of the costs and expenses incidental to the termination and winding up of the Company as allocated to it in accordance with the Allocation Policy by the Managing Member
Management Fee: As compensation for the services provided herein by the manager, the Company shall pay the manager an amount equal to the greater of (the “Management Fee”), determined by the Company to be either: (i) Ten percent (10%) of the Gross Receipts received by the Company from the operation of the Property for each year (or partial year) during the Term; or (ii) annual property management fee of 1% of the initial property value.
| FS-23 |
MISSION PROPERTY HOLDINGS LLC – SERIES 2
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
(AUDITED)
COVID-19
In January 2020, the World Health Organization declared the outbreak of a novel coronavirus (COVID-19) as a “Public Health Emergency of International Concern,” which continues to spread throughout the world and has adversely impacted global commercial activity and contributed to significant declines and volatility in financial markets. The coronavirus outbreak and government responses are creating disruption in global supply chains and adversely impacting many industries. The outbreak could have a continued material adverse impact on economic and market conditions and trigger a period of global economic slowdown. The rapid development and fluidity of this situation preclude any prediction as to the ultimate material adverse impact of the coronavirus outbreak. Nevertheless, the outbreak presents uncertainty and risk with respect to the Company, its performance, and its financial results.
NOTE 7 – GOING CONCERN
These financial statements are prepared on a going-concern basis. The Company began operation in 2022 and incurred a loss since its inception. The Company’s ability to continue is dependent upon management’s plan to raise additional funds and achieve profitable operations. The financial statements do not include any adjustments that might be necessary if the Company is not able to continue as a going concern.
NOTE 8 – SUBSEQUENT EVENTS
Management’s Evaluation
Management has evaluated subsequent events through August 14, 2023, the date the financial statements were available to be issued. Based on this evaluation, no additional material events were identified which require adjustment or disclosure in the financial statements.
| FS-24 |
Mission Property Holdings LLC - Series Emerson
(a Delaware Series Limited Liability Company)
Audited Financial Statements
Period of November 14, 2022 (inception)
through December 31, 2022
Audited by:

TaxDrop LLC
A New Jersey CPA Company
| FS-25 |
Financial Statements
Mission Property Holdings LLC - Series Emerson
Table of Contents
| FS-26 |

August 14, 2023
To: Management of Mission Property Holdings LLC - Series Emerson
Attn: Frank Rohde, CEO
Re: 2022 Financial Statement Audit
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Mission Property Holding LLC - Series Emerson which comprise the balance sheet as of December 31, 2022 and the related statements of income, changes in members’ equity, and cash flows for the year then ended, and the related notes to the financial statements. In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of Mission Property Holding LLC - Series Emerson, as of December 31, 2022, and the results of its operations and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of Mission Property Holding LLC - Series Emerson, and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about Mission Property Holding LLC - Series Emerson’s ability to continue as a going concern.
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.
In performing an audit in accordance with GAAS, we:
| ● | Exercise professional judgment and maintain professional skepticism throughout the audit. |
| ● | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. |
| ● | Exercise professional judgment and maintain professional skepticism throughout the audit. |
| ● | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. |
| ● | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Mission Property Holdings LLC - Series Emerson’s internal control. Accordingly, no such opinion is expressed. |
| ● | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements. |
| ● | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about Mission Property Holding LLC - Series Emerson’s ability to continue as a going concern for a reasonable period of time. |
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.
Sincerely,
TaxDrop LLC
TaxDrop LLC
Robbinsville, New Jersey
August 14, 2023
| FS-27 |
MISSION PROPERTY HOLDINGS, LLC - SERIES EMERSON
As of December 31, 2022
(Audited)
| 2022 | ||||
| ASSETS | ||||
| Current Assets | ||||
| Cash and cash equivalents | $ | - | ||
| Accounts Receivable | - | |||
| Prepaids | - | |||
| Total Current Assets | - | |||
| Other Assets | ||||
| Investment in single-family residential properties | 468,513 | |||
| Total Other Assets | 468,513 | |||
| Total Assets | 468,513 | |||
| LIABILITIES AND MEMBERS’ EQUITY | ||||
| Current Liabilities | ||||
| Notes Payable | 465,680 | |||
| Due to Ownify Inc. | 9,892 | |||
| Total Current Liabilities | 475,572 | |||
| Total Liabilities | 475,572 | |||
| Members’ Equity | ||||
| Members’ Capital | 10,721 | |||
| Retained Earnings | (17,780 | ) | ||
| Total Members’ Equity | (7,059 | ) | ||
| Total Liabilities and Members’ Equity | $ | 468,513 | ||
The accompanying footnotes are an integral part of these financial statements.
| FS-28 |
MISSION PROPERTY HOLDINGS, LLC - SERIES EMERSON
For the Year Ended December 31, 2022
(Audited)
| 2022 | ||||
| Revenues | $ | 2,883 | ||
| Operating Expenses | ||||
| Property Acquisition | - | |||
| Property Maintenance | 20,413 | |||
| Promotional discount | 250 | |||
| Total Operating Expenses | 20,663 | |||
| Other Income | ||||
| Other income/expense | - | |||
| Total Other income (expense) | - | |||
| Net Income (Loss) | $ | (17,780 | ) | |
The accompanying footnotes are an integral part of these financial statements.
| FS-29 |
MISSION PROPERTY HOLDINGS, LLC - SERIES EMERSON
STATEMENT OF CHANGES IN MEMBERS’ EQUITY
For the Year Ended December 31, 2022
(Audited)
| Retained Earnings/ | Total | |||||||||||||||
Member Contributions | Member Draws | (Accumulated Deficit) | Members’ Equity | |||||||||||||
| Balance as of November 14, 2022 (inception) | $ | - | $ | - | $ | - | $ | - | ||||||||
| Member Contributions | 10,721 | - | - | 10,721 | ||||||||||||
| Net loss | - | - | (17,780 | ) | (17,780 | ) | ||||||||||
| Balance as of December 31, 2022 | $ | 10,721 | $ | - | $ | (17,780 | ) | $ | (7,059 | ) | ||||||
The accompanying footnotes are an integral part of these financial statements.
| FS-30 |
MISSION PROPERTY HOLDINGS, LLC - SERIES EMERSON
For the Year Ended December 31, 2022
(Audited)
| 2022 | ||||
| Cash Flows from Operating Activities | ||||
| Net Income (Loss) | $ | (17,780 | ) | |
| Adjustments to reconcile net income (loss) to net cash provided by operations: | ||||
| Depreciation and amortization | - | |||
| Changes in operating assets and liabilities: | ||||
| Due to Ownify Inc. | 16,809 | |||
| Prepaids | - | |||
| Net cash provided by (used in) operating activities | (971 | ) | ||
| Cash Flows from Investing Activities | ||||
| Single family residential properties | 468,513 | |||
| Net cash used in investing activities | 468,513 | |||
| Cash Flows from Financing Activities | ||||
| Issuance of Notes payable | 458,763 | |||
| Member Contributions | 10,721 | |||
| Net cash used in financing activities | 469,484 | |||
| Net change in cash and cash equivalents | - | |||
| Cash and cash equivalents at beginning of the period | - | |||
| Cash and cash equivalents at the end of the period | $ | - | ||
| Supplemental information | ||||
| Interest paid | - | |||
| Income taxes paid | - | |||
| Noncash transactions | ||||
The accompanying footnotes are an integral part of these financial statements.
| FS-31 |
MISSION PROPERTY HOLDINGS LLC – SERIES EMERSON
NOTES TO FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022
(AUDITED)
NOTE 1 – NATURE OF OPERATIONS
Included in these financial statements are operations of Mission Property Holdings LLC – Series Emerson (which may be referred to as the “Company”, “we,” “us,” or “our”). The Company was formed on November 14, 2022 under Mission Property Holdings LLC, which was registered on July 19, 2022, in Delaware to operate as a Series Holdings LLC for future properties. Mission Property Holdings LLC was a wholly owned subsidiary of Ownify, Inc. upon formation and a majority-owned Series LLC in 2022. The Company’s headquarters are in San Francisco, California.
The Company offers a mortgage alternative for first-time homebuyers. By investing in real estate properties alongside the homeowner, the Company allows first-time buyers to gradually own equity in their homes by applying rental payments towards fractional ownership and rent. The Company was created for investors to invest specifically in the acquired property at 2005 Muddy Creek Court, Raleigh, NC (see Note 3).
Since its inception, the Company has relied on contributions from its parent company to fund its operations. As of December 31, 2022, the Company had negative working capital and will likely incur additional losses prior to generating positive working capital. These matters raise substantial concern about the Company’s ability to continue as a going concern (see Note 7). During the next twelve months, the Company intends to fund its operations with funding from revenue-producing activities, if and when such can be realized. If the Company cannot secure additional short-term capital, it may cease operations. These financial statements and related notes thereto do not include any adjustments that might result from these uncertainties. Management has evaluated these conditions and concluded that substantial doubt about the Company’s ability to continue as a going concern has been alleviated through April 25, 2024, and no adjustments have been made to the financial statements.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“US GAAP”). Any reference in these notes to applicable guidance is meant to refer to U.S. GAAP as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Updates (“ASU”) of the Financial Accounting Standards Board (“FASB”).
Use of Estimates
The preparation of financial statements in conformity with US GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the financial statements and footnotes thereto. Actual results could materially differ from these estimates. It is reasonably possible that changes in estimates will occur in the near term.
Significant estimates used in the preparation of the accompanying financial statements include the recording of depreciation and amortization and the collectible valuation of accounts receivable.
Risks and Uncertainties
The Company has a limited operating history. The Company’s business and operations are sensitive to general business and economic conditions in the United States. A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse conditions may include recession, downturn or otherwise, local competition, or changes in consumer taste. These adverse conditions could affect the Company’s financial condition and the results of its operations.
| FS-32 |
MISSION PROPERTY HOLDINGS LLC – SERIES EMERSON
NOTES TO FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022
(AUDITED)
Concentration of Credit Risk
The Company maintains its cash with a major financial institution located in the United States of America, which it believes to be credit-worthy. The Federal Deposit Insurance Corporation insures balances up to $250,000. At times, the Company may maintain balances in excess of the federally insured limits.
Cash and Cash Equivalents
The Company considers short-term, highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. Cash consists of funds held in the Company’s checking account.
Fixed Assets
Property and equipment are recorded at cost. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. Expenditures for maintenance and repairs are charged to expenses. When equipment is retired or sold, the cost and related accumulated depreciation are eliminated from the accounts and the resultant gain or loss is reflected in the income statement.
Depreciation is provided using the straight-line method, based on the useful lives of the assets which is three to five years.
The Company reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized as equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include current operating results, trends and prospects, the manner in which the property is used, and the effects of obsolescence, demand, competition, and other economic factors. Based on this assessment there was no impairment for December 31, 2022.
Fair Value Measurements
US GAAP defines fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price) and such principles also establish a fair value hierarchy that prioritizes the inputs used to measure fair value using the following definitions (from highest to lowest priority):
| ● | Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. | |
| ● | Level 2 – Observable inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data by correlation or other means. | |
| ● | Level 3 – Prices or valuation techniques requiring inputs that are both significant to the fair value measurement and unobservable. |
No assets or liabilities were requiring fair value measurement as of December 31, 2022.
Income Taxes
Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of receivables, inventory, property and equipment, intangible assets, and accrued expenses for financial and income tax reporting. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
| FS-33 |
MISSION PROPERTY HOLDINGS LLC – SERIES EMERSON
NOTES TO FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022
(AUDITED)
There is no income tax provision for the Company for the period from Inception through December 31, 2022, as the Company had no taxable income.
The Company evaluates its tax positions that have been taken or are expected to be taken on income tax returns to determine if an accrual is necessary for uncertain tax positions. As of December 31, 2022, the unrecognized tax benefits accrual was zero.
Revenue Recognition
The Company adopted FASB ASC 606, Revenue from Contracts with Customers (“ASC 606”). Revenue is recognized when performance obligations under the terms of the contracts with our customers are satisfied. The Company generates revenues by through monthly payments from customers which are considered occupancy payments. The Company’s payments are generally collected upfront on the first of each month during the term of the agreements. The Company has no deferred as of December 31, 2022.
Organizational Costs
In accordance with FASB ASC 720, organizational costs, including accounting fees, legal fees, and costs of incorporation, are expensed as incurred.
Advertising
The Company expenses advertising costs as they are incurred.
Stock-Based Compensation
Deferred cash compensation expense reflects the fair value of equity-based awards that have vested at the end of the reporting period and is remeasured at the end of every reporting period.
Recent Accounting Pronouncements
In February 2019, FASB issued ASU No. 2016-02, Leases, which requires organizations that lease assets, referred to as “lessees”, to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with lease terms of more than 12 months. ASU 2016-02 will also require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases and will include qualitative and quantitative requirements. The new standard for nonpublic entities will be effective for fiscal years beginning after December 15, 2021. The impact of this standard has an immaterial impact on the Company.
The FASB issues ASUs to amend the authoritative literature in ASC. There have been several ASUs to date, including those above, that amend the original text of ASC. Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us, or (iv) are not expected to have a significant impact on our financial statements.
NOTE 3 – NOTES PAYABLE / INVESTMENT IN RESIDENTIAL PROPERTIES
In 2022, the Company acquired one property for a total of $468,513. The property was subsequently leased to customers for a monthly occupancy fee. To fund the purchase, the Company entered into a promissory note agreement totaling $458,763 which bears no interest with its indirect parent entity, Ownify, Inc. The note matures eighteen months following an offering start date, which is to be the date on which the series LLC begin the offering of membership interest, for repayment to the parent entity.
| FS-34 |
MISSION PROPERTY HOLDINGS LLC – SERIES EMERSON
NOTES TO FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022
(AUDITED)
NOTE 4 – INCOME TAXES
The Company intends to file its income tax return for the period ended December 31, 2022, which will remain subject to examination by the Internal Revenue Service under the statute of limitations for a period of three years from the date it is filed.
NOTE 5 – MEMBERS’ CAPITAL
As of December 31, 2022, the Company had $10,721 in member contributions in 2022.
NOTE 6 – COMMITMENTS AND CONTINGENCIES
The Company is not currently involved with and does not know of any pending or threatening litigation against the Company as of December 31, 2022.
Operating Agreement
General:
In accordance with the Operating Agreement, Ownify Inc., a related party, has the power and authority to do all things and on such terms as it determines to be necessary or appropriate to conduct the business of the Company and each Series. Each holder of Series Interests will grant the Manager a power of attorney. The Manager also has the right to appoint officers of the Company and each Series.
Fee and Expenses:
The following fees, costs and expenses in connection with any Initial Offering and the sourcing and acquisition of a Series Asset shall be borne by the relevant Series (except in the case of an unsuccessful Offering in which case all Abort Costs shall be borne by the Managing Member, and except to the extent assumed by the Managing Member in writing):
| ● | Cost to acquire the Series Asset; | |
| ● | Brokerage Fee; | |
| ● | Offering Expenses; and | |
| ● | Acquisition Expenses. |
Operating Expenses / Dissolution Fees: The Company shall be responsible for its Operating Expenses, all costs and expenses incidental to the termination and winding up of such Series and its share of the costs and expenses incidental to the termination and winding up of the Company as allocated to it in accordance with the Allocation Policy by the Managing Member
Management Fee: As compensation for the services provided herein by the manager, the Company shall pay the manager an amount equal to the greater of (the “Management Fee”), determined by the Company to be either: (i) Ten percent (10%) of the Gross Receipts received by the Company from the operation of the Property for each year (or partial year) during the Term; or (ii) annual property management fee of 1% of the initial property value.
| FS-35 |
MISSION PROPERTY HOLDINGS LLC – SERIES EMERSON
NOTES TO FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022
(AUDITED)
COVID-19
In January 2020, the World Health Organization declared the outbreak of a novel coronavirus (COVID-19) as a “Public Health Emergency of International Concern,” which continues to spread throughout the world and has adversely impacted global commercial activity and contributed to significant declines and volatility in financial markets. The coronavirus outbreak and government responses are disrupting global supply chains and adversely impacting many industries. The outbreak could have a continued material adverse impact on economic and market conditions and trigger a period of global economic slowdown. The rapid development and fluidity of this situation preclude any prediction as to the ultimate material adverse impact of the coronavirus outbreak. Nevertheless, the outbreak presents uncertainty and risk with respect to the Company, its performance, and its financial results.
NOTE 7 – GOING CONCERN
These financial statements are prepared on a going-concern basis. The Company began operation in 2022 and incurred a loss since its inception. The Company’s ability to continue is dependent upon management’s plan to raise additional funds and achieve profitable operations. The financial statements do not include any adjustments that might be necessary if the Company is not able to continue as a going concern.
NOTE 8 – SUBSEQUENT EVENTS
Management’s Evaluation
Management has evaluated subsequent events through August 14, 2023, the date the financial statements were available to be issued. Based on this evaluation, no additional material events were identified which require adjustment or disclosure in the financial statements.
| FS-36 |
UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma combined financial information presents the unaudited pro forma combined balance sheet, statement of operations, and statement of cash flows based upon the combined historical financial statements of Mission Property Holdings LLC, and all subsequent Series, after giving effect to the business combination between Mission Property Holdings LLC and all subsequent Series, and adjustments described in the accompanying notes.
The unaudited pro forma combined financials statements of Mission Property Holdings LLC and all subsequent Series as of December 31, 2022, has been prepared to reflect the effects of the subsequent Series acquisitions as if each occurred on January 1, 2022.
The unaudited pro forma combined financial information should be read in conjunction with the audited and unaudited historical financial statements of each of Mission Property Holdings LLC and all subsequent Series and the notes thereto. Additional information about the basis of presentation of this information is provided in Note 2 hereto.
The unaudited pro forma combined financial information is provided for informational purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the transaction had been completed as of the dates set forth above, nor is it indicative of the future results or financial position of the combined company. In connection with the pro forma financial information, the Company allocated the purchase price using its best estimates of fair value. Accordingly, the pro forma acquisition price adjustments are preliminary and subject to further adjustments as additional information becomes available and as additional analyses are performed. The unaudited pro forma combined financial information also does not give effect to the potential impact of current financial conditions, any anticipated synergies, operating efficiencies or cost savings that may result from the transaction or any integration costs. Furthermore, the unaudited pro forma combined statements of operations do not include certain nonrecurring charges and the related tax effects which result directly from the transaction as described in the notes to the unaudited pro forma combined financial information.
MISSION
PROPERTY HOLDING, LLC
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2022
| Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | ||||||||||||||||||||||||||||||||||||||||||||||
| Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings | Mission Property Holdings | Mission Property Holdings | Series Emerson | Series Emerson | Series Emerson | Series 2 | Series 2 | Series 2 | Series 3 | Series 3 | Series 3 | ||||||||||||||||||||||||||||||||||||||||||||||
| Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rental Income | $ | - | $ | 110,809.00 | $ | 110,809.00 | $ | - | $ | - | $ | - | $ | 2,883.00 | $ | 32,002.00 | $ | 34,885.00 | $ | - | $ | 29,616.00 | $ | 29,616.00 | $ | - | $ | 46,308.00 | $ | 46,308.00 | ||||||||||||||||||||||||||||||
| Total Income | $ | - | $ | 110,809.00 | $ | 110,809.00 | $ | - | $ | - | $ | - | $ | 2,883.00 | $ | 32,002.00 | $ | 34,885.00 | $ | - | $ | 29,616.00 | $ | 29,616.00 | $ | - | $ | 46,308.00 | $ | 46,308.00 | ||||||||||||||||||||||||||||||
| Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation Expense | $ | - | $ | 59,888.00 | $ | 59,888.00 | $ | - | $ | - | $ | - | $ | 3,541.16 | $ | 17,173.84 | $ | 20,715.00 | $ | 1,183.00 | $ | 12,976.00 | $ | 14,159.00 | $ | - | $ | 25,014.00 | $ | 25,014.00 | ||||||||||||||||||||||||||||||
| HOA fee | $ | - | $ | 840.00 | $ | 840.00 | $ | - | $ | - | $ | - | $ | 50.00 | $ | 250.00 | $ | 300.00 | $ | 16.00 | $ | 176.00 | $ | 192.00 | $ | - | $ | 348.00 | $ | 348.00 | ||||||||||||||||||||||||||||||
| Insurance – Property | $ | - | $ | 7,014.37 | $ | 7,014.37 | $ | - | $ | - | $ | - | $ | 386.46 | $ | 1,932.34 | $ | 2,318.80 | $ | 166.44 | $ | 1,830.89 | $ | 1,997.33 | $ | - | $ | 2,698.24 | $ | 2,698.24 | ||||||||||||||||||||||||||||||
| Repairs & Maintenance | $ | - | $ | 966.64 | $ | 966.64 | $ | - | $ | - | $ | - | $ | - | $ | 280.00 | $ | 280.00 | $ | - | $ | 386.64 | $ | 386.64 | $ | - | $ | 300.00 | $ | 300.00 | ||||||||||||||||||||||||||||||
| Taxes – Property Tax | $ | - | $ | 8,134.29 | $ | 8,134.29 | $ | - | $ | - | $ | - | $ | 360.22 | $ | 1,624.96 | $ | 1,985.18 | $ | 202.65 | $ | 1,962.56 | $ | 2,165.21 | $ | - | $ | 3,983.90 | $ | 3,983.90 | ||||||||||||||||||||||||||||||
| Management fees | $ | - | $ | 11,080.90 | $ | 11,080.90 | $ | - | $ | - | $ | - | $ | 100.00 | $ | 3,388.50 | $ | 3,488.50 | $ | 50.00 | $ | 2,911.60 | $ | 2,961.60 | $ | - | $ | 4,630.80 | $ | 4,630.80 | ||||||||||||||||||||||||||||||
| Total Operating Expenses | $ | - | $ | 87,924.20 | $ | 87,924.20 | $ | - | $ | - | $ | - | $ | 100.00 | $ | 28,987.48 | $ | 29,087.48 | $ | 1,618.09 | $ | 20,243.69 | $ | 21,861.78 | $ | - | $ | 36,974.94 | $ | 36,974.94 | ||||||||||||||||||||||||||||||
| Net Profit | $ | - | $ | 22,884.80 | $ | 22,884.80 | $ | - | $ | - | $ | - | $ | 2,783.00 | $ | 3,014.52 | $ | 5,797.52 | $ | (1,618.09 | ) | $ | 9,372.31 | $ | 7,754.22 | $ | - | $ | 9,333.06 | $ | 9,333.06 | |||||||||||||||||||||||||||||
| FS-37 |
MISSION PROPERTY HOLDING,
LLC
PRO FORMA CONSOLIDATED BALANCE SHEET
For the Year Ended December 31, 2022
| Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | ||||||||||||||||||||||||||||||||||||||||||||||
| Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings | Mission Property Holdings | Mission Property Holdings | Series Emerson | Series Emerson | Series Emerson | Series 2 | Series 2 | Series 2 | Series 3 | Series 3 | Series 3 | ||||||||||||||||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash on Hand | $ | 1,000.00 | $ | 81,772.80 | $ | 82,772.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | - | $ | 26,512.52 | $ | 26,512.52 | $ | - | $ | 21,913.22 | $ | 21,913.22 | $ | - | $ | 34,347.06 | $ | 34,347.06 | |||||||||||||||||||||||||||||
| Due from related parties | $ | 862.49 | $ | (862.49 | ) | $ | - | $ | - | $ | - | $ | - | $ | 862.49 | $ | (862.49 | ) | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||
| Prepaid expenses | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||||
| Total current assets | $ | 1,862.49 | $ | 80,910.31 | $ | 82,772.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 862.49 | $ | 25,650.03 | $ | 26,512.52 | $ | - | $ | 21,913.22 | $ | 21,913.22 | $ | - | $ | 34,347.06 | $ | 34,347.06 | |||||||||||||||||||||||||||||
| Non-current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate owned | $ | 873,009.20 | $ | 624,185.80 | $ | 1,497,195.00 | $ | - | $ | - | $ | - | $ | 518,642.24 | $ | (774.24 | ) | $ | 517,868.00 | $ | 354,366.96 | $ | (386.96 | ) | $ | 353,980.00 | $ | - | $ | 625,347.00 | $ | 625,347.00 | ||||||||||||||||||||||||||||
| Accumulated depreciation | $ | (4,724.16 | ) | $ | (55,163.84 | ) | $ | (59,888.00 | ) | $ | - | $ | - | $ | - | $ | (3,541.16 | ) | $ | (17,173.84 | ) | $ | (20,715.00 | ) | $ | (1,183.00 | ) | $ | (12,976.00 | ) | $ | (14,159.00 | ) | $ | - | $ | (25,014.00 | ) | $ | (25,014.00 | ) | |||||||||||||||||||
| Total non-current assets | $ | 868,285.04 | $ | 569,021.96 | $ | 1,437,307.00 | $ | - | $ | - | $ | - | $ | 515,101.08 | $ | (17,948.08 | ) | $ | 497,153.00 | $ | 353,183.96 | $ | (13,362.96 | ) | $ | 339,821.00 | $ | - | $ | 600,333.00 | $ | 600,333.00 | ||||||||||||||||||||||||||||
| Total Assets | $ | 870,147.53 | $ | 649,932.27 | $ | 1,520,079.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 515,963.57 | $ | 7,701.95 | $ | 523,665.52 | $ | 353,183.96 | $ | 8,550.26 | $ | 361,734.22 | $ | - | $ | 634,680.06 | $ | 634,680.06 | |||||||||||||||||||||||||||||
| Liabilities and Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accrued expenses | $ | 1,181.77 | $ | (1,181.77 | ) | $ | - | $ | - | $ | - | $ | - | $ | 796.68 | $ | (796.68 | ) | $ | - | $ | 385.09 | $ | (385.09 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||
| Related party loan | $ | 856,038.69 | $ | 341,717.31 | $ | 1,197,756.00 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 506,721.73 | $ | (92,427.73 | ) | $ | 414,294.00 | $ | 348,316.96 | $ | (65,132.96 | ) | $ | 283,184.00 | $ | - | $ | 500,278.00 | $ | 500,278.00 | |||||||||||||||||||||||||||
| Total current liabilities | $ | 857,220.46 | $ | 340,535.54 | $ | 1,197,756.00 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 507,518.41 | $ | (93,224.41 | ) | $ | 414,294.00 | $ | 348,702.05 | $ | (65,518.05 | ) | $ | 283,184.00 | $ | - | $ | 500,278.00 | $ | 500,278.00 | |||||||||||||||||||||||||||
| Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Owni equity contribution | $ | 16,100.00 | $ | 13,843.90 | $ | 29,943.90 | $ | - | $ | - | $ | - | $ | 10,000.00 | $ | 357.40 | $ | 10,357.40 | $ | 6,100.00 | $ | 979.60 | $ | 7,079.60 | $ | - | $ | 12,506.90 | $ | 12,506.90 | ||||||||||||||||||||||||||||||
| Ownify equity contribution | $ | - | $ | 269,495.10 | $ | 269,495.10 | $ | - | $ | - | $ | - | $ | - | $ | 93,216.60 | $ | 93,216.60 | $ | - | $ | 63,716.40 | $ | 63,716.40 | $ | - | $ | 112,562.10 | $ | 112,562.10 | ||||||||||||||||||||||||||||||
| Retained Earnings | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||
| Profit between Jan 1, 2022 and Dec 31, 2022 | $ | (3,172.93 | ) | $ | 26,057.73 | $ | 22,884.80 | $ | - | $ | - | $ | - | $ | (1,554.84 | ) | $ | 7,352.36 | $ | 5,797.52 | $ | (1,618.09 | ) | $ | 9,372.31 | $ | 7,754.22 | $ | - | $ | 9,333.06 | $ | 9,333.06 | |||||||||||||||||||||||||||
| Total Equity | $ | 12,927.07 | $ | 309,396.73 | $ | 322,323.80 | $ | - | $ | - | $ | - | $ | 8,445.16 | $ | 100,926.36 | $ | 109,371.52 | $ | 4,481.91 | $ | 74,068.31 | $ | 78,550.22 | $ | - | $ | 134,402.06 | $ | 134,402.06 | ||||||||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 870,147.53 | $ | 649,932.27 | $ | 1,520,079.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 515,963.57 | $ | 7,701.95 | $ | 523,665.52 | $ | 353,183.96 | $ | 8,550.26 | $ | 361,734.22 | $ | - | $ | 634,680.06 | $ | 634,680.06 | |||||||||||||||||||||||||||||
| FS-38 |
MISSION PROPERTY HOLDING,
LLC
PRO FORMA CONSOLIDATED STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2022
| Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | ||||||||||||||||||||||||||||||||||||||||||||||
| Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings | Mission Property Holdings | Mission Property Holdings | Series Emerson | Series Emerson | Series Emerson | Series 2 | Series 2 | Series 2 | Series 3 | Series 3 | Series 3 | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | $ | (3,172.93 | ) | $ | 26,057.73 | $ | 22,884.80 | $ | - | $ | - | $ | - | $ | (1,554.84 | ) | $ | 7,352.36 | $ | 5,797.52 | $ | (1,618.09 | ) | $ | 9,372.31 | $ | 7,754.22 | $ | - | $ | 9,333.06 | $ | 9,333.06 | |||||||||||||||||||||||||||
| Adjustment for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation | $ | 4,724.16 | $ | 55,163.84 | $ | 59,888.00 | $ | - | $ | - | $ | - | $ | 3,541.16 | $ | 17,173.84 | $ | 20,715.00 | $ | 1,183.00 | $ | 12,976.00 | $ | 14,159.00 | $ | - | $ | 25,014.00 | $ | 25,014.00 | ||||||||||||||||||||||||||||||
| Due from affliates | $ | 855,176.20 | $ | (855,176.20 | ) | $ | - | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 505,859.24 | $ | (505,859.24 | ) | $ | - | $ | 348,316.96 | $ | (348,316.96 | ) | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||
| Prepaid insurance | $ | 552.90 | $ | (552.90 | ) | $ | - | $ | - | $ | - | $ | 386.46 | $ | (386.46 | ) | $ | - | $ | 166.44 | $ | (166.44 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||
| HOA dues | $ | 66.00 | $ | (66.00 | ) | $ | - | $ | - | $ | - | $ | 50.00 | $ | (50.00 | ) | $ | - | $ | 16.00 | $ | (16.00 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||
| Property taxes | $ | 562.87 | $ | (562.87 | ) | $ | - | $ | - | $ | - | $ | 360.22 | $ | (360.22 | ) | $ | - | $ | 202.65 | $ | (202.65 | ) | $ | - | $ | - | $ | - | $ | - | |||||||||||||||||||||||||||||
| Net Cash from Operating Activities | $ | 857,909.20 | $ | (775,136.40 | ) | $ | 82,772.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | 508,642.24 | $ | (482,129.72 | ) | $ | 26,512.52 | $ | 348,266.96 | $ | (326,353.74 | ) | $ | 21,913.22 | $ | - | $ | 34,347.06 | $ | 34,347.06 | ||||||||||||||||||||||||||
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Purchase of Real estate owned | $ | (873,009.20 | ) | $ | (624,185.80 | ) | $ | (1,497,195.00 | ) | $ | - | $ | - | $ | - | $ | (518,642.24 | ) | $ | 774.24 | $ | (517,868.00 | ) | $ | (354,366.96 | ) | $ | 386.96 | $ | (353,980.00 | ) | $ | - | $ | (625,347.00 | ) | $ | (625,347.00 | ) | |||||||||||||||||||||
| Net Cash from Investing Activities | $ | (873,009.20 | ) | $ | (624,185.80 | ) | $ | (1,497,195.00 | ) | $ | - | $ | - | $ | - | $ | (518,642.24 | ) | $ | 774.24 | $ | (517,868.00 | ) | $ | (354,366.96 | ) | $ | 386.96 | $ | (353,980.00 | ) | $ | - | $ | (625,347.00 | ) | $ | (625,347.00 | ) | |||||||||||||||||||||
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Proceeds from Related party loan | $ | - | $ | 1,197,756.00 | $ | 1,197,756.00 | $ | - | $ | - | $ | - | $ | - | $ | 414,294.00 | $ | 414,294.00 | $ | - | $ | 283,184.00 | $ | 283,184.00 | $ | - | $ | 500,278.00 | $ | 500,278.00 | ||||||||||||||||||||||||||||||
| Received from Owni equity contribution | $ | 16,100.00 | $ | 13,843.90 | $ | 29,943.90 | $ | - | $ | - | $ | - | $ | 10,000.00 | $ | 357.40 | $ | 10,357.40 | $ | 6,100.00 | $ | 979.60 | $ | 7,079.60 | $ | - | $ | 12,506.90 | $ | 12,506.90 | ||||||||||||||||||||||||||||||
| Received from Ownify equity contribution | $ | - | $ | 269,495.10 | $ | 269,495.10 | $ | - | $ | - | $ | - | $ | - | $ | 93,216.60 | $ | 93,216.60 | $ | - | $ | 63,716.40 | $ | 63,716.40 | $ | - | $ | 112,562.10 | $ | 112,562.10 | ||||||||||||||||||||||||||||||
| Net Cash from Financing Activities | $ | 16,100.00 | $ | 1,481,095.00 | $ | 1,497,195.00 | $ | - | $ | - | $ | - | $ | 10,000.00 | $ | 507,868.00 | $ | 517,868.00 | $ | 6,100.00 | $ | 347,880.00 | $ | 353,980.00 | $ | - | $ | 625,347.00 | $ | 625,347.00 | ||||||||||||||||||||||||||||||
| Net cash increase for period | $ | 1,000.00 | $ | 81,772.80 | $ | 82,772.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | (0.00 | ) | $ | 26,512.52 | $ | 26,512.52 | $ | - | $ | 21,913.22 | $ | 21,913.22 | $ | - | $ | 34,347.06 | $ | 34,347.06 | ||||||||||||||||||||||||||||
| Cash at beginning of period | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||
| Cash at end of period | $ | 1,000.00 | $ | 81,772.80 | $ | 82,772.80 | $ | 1,000.00 | $ | (1,000.00 | ) | $ | - | $ | (0.00 | ) | $ | 26,512.52 | $ | 26,512.52 | $ | - | $ | 21,913.22 | $ | 21,913.22 | $ | - | $ | 34,347.06 | $ | 34,347.06 | ||||||||||||||||||||||||||||
| FS-39 |
MISSION PROPERTY HOLDING,
LLC
PRO FORMA CONSOLIDATED STATEMENT OF STOCKHOLDER’S EQUITY
For the Year Ended December 31, 2022
| Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | Historical | Pro Forma Adjustments | Pro Forma Results | ||||||||||||||||||||||||||||||||||||||||||||||
| Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings Consolidated | Mission Property Holdings | Mission Property Holdings | Mission Property Holdings | Series Emerson | Series Emerson | Series Emerson | Series 2 | Series 2 | Series 2 | Series 3 | Series 3 | Series 3 | ||||||||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2022 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||
| Member contributions | $ | 16,100.00 | $ | 283,339.00 | $ | 299,439.00 | $ | - | $ | - | $ | - | $ | 10,000.00 | $ | 93,574.00 | $ | 103,574.00 | $ | 6,100.00 | $ | 64,696.00 | $ | 70,796.00 | $ | - | $ | 125,069.00 | $ | 125,069.00 | ||||||||||||||||||||||||||||||
| Distributions | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||||
| Net income | $ | (3,172.93 | ) | $ | 26,057.73 | $ | 22,884.80 | $ | - | $ | - | $ | - | $ | (1,554.84 | ) | $ | 7,352.36 | $ | 5,797.52 | $ | (1,618.09 | ) | $ | 9,372.31 | $ | 7,754.22 | $ | - | $ | 9,333.06 | $ | 9,333.06 | |||||||||||||||||||||||||||
| Balance at December 31, 2022 | $ | 12,927.07 | $ | 309,396.73 | $ | 322,323.80 | $ | - | $ | - | $ | - | $ | 8,445.16 | $ | 100,926.36 | $ | 109,371.52 | $ | 4,481.91 | $ | 74,068.31 | $ | 78,550.22 | $ | - | $ | 134,402.06 | $ | 134,402.06 | ||||||||||||||||||||||||||||||
| FS-40 |
MISSION PROPERTY HOLDING,
LLC
CONSOLIDATED STATEMENT OF OPERATIONS
For the Six Month Period Ended June 30, 2023 ( Unaudited)
| Mission Property Holdings Consolidated | Mission Property Holdings | Series Emerson | Series 2 | Series 3 | ||||||||||||||||
| Income | ||||||||||||||||||||
| Rental Income | $ | 32,081.00 | $ | - | $ | 17,369.00 | $ | 14,712.00 | $ | - | ||||||||||
| Total Income | $ | 32,081.00 | $ | - | $ | 17,369.00 | $ | 14,712.00 | $ | - | ||||||||||
| Gross Profit | $ | 32,081.00 | $ | - | $ | 17,369.00 | $ | 14,712.00 | $ | - | ||||||||||
| Expenses | ||||||||||||||||||||
| HOA Dues | $ | 246.00 | $ | - | $ | 150.00 | $ | 96.00 | $ | - | ||||||||||
| Property Insurance | $ | 2,382.87 | $ | - | $ | 1,159.38 | $ | 998.64 | $ | 224.85 | ||||||||||
| Property Taxes | $ | 2,650.21 | $ | - | $ | 1,080.66 | $ | 1,215.90 | $ | 353.65 | ||||||||||
| Repair & Maintenance | $ | 221.04 | $ | - | $ | - | $ | 221.04 | $ | - | ||||||||||
| Total Expenses | $ | 5,500.12 | $ | - | $ | 2,390.04 | $ | 2,531.58 | $ | 578.50 | ||||||||||
| Net Operating Income | $ | 26,580.88 | $ | - | $ | 14,978.96 | $ | 12,180.42 | $ | (578.50 | ) | |||||||||
| Other Expenses | ||||||||||||||||||||
| Depreciation Expense | $ | 19,770.05 | $ | - | $ | 10,623.48 | $ | 7,098.00 | $ | 2,048.57 | ||||||||||
| Management Fees | $ | 600.00 | $ | - | $ | 300.00 | $ | 300.00 | $ | - | ||||||||||
| Total Other Expenses | $ | 20,370.05 | $ | - | $ | 10,923.48 | $ | 7,398.00 | $ | 2,048.57 | ||||||||||
| Net Other Income | $ | (20,370.05 | ) | $ | - | $ | (10,923.48 | ) | $ | (7,398.00 | ) | $ | (2,048.57 | ) | ||||||
| Net Income | $ | 6,210.83 | $ | - | $ | 4,055.48 | $ | 4,782.42 | $ | (2,627.07 | ) | |||||||||
| FS-41 |
MISSION PROPERTY HOLDING,
LLC
CONSOLIDATED BALANCE SHEET
For the Six Month Period Ended June 30, 2023 ( Unaudited)
| Mission Property Holdings Consolidated | Mission Property Holdings | Series Emerson | Series 2 | Series 3 | ||||||||||||||||
| ASSETS | ASSETS | ASSETS | ASSETS | ASSETS | ||||||||||||||||
| Current Assets | Current Assets | Current Assets | Current Assets | Current Assets | ||||||||||||||||
| Cash | $ | 22,968.00 | $ | 22,968.00 | ||||||||||||||||
| Due from Affiliates | ||||||||||||||||||||
| Due from MPH | $ | - | $ | - | $ | 2,903.00 | $ | 4,904.00 | $ | 12,500.00 | ||||||||||
| Due From Ownify | $ | 20,659.32 | $ | - | $ | 12,709.69 | $ | 7,949.63 | $ | - | ||||||||||
| Total Due from Affiliates | $ | 20,659.32 | $ | - | $ | 15,612.69 | $ | 12,853.63 | $ | 12,500.00 | ||||||||||
| Prepaid Insurance | $ | 1,380.36 | $ | - | $ | 772.96 | $ | 832.25 | $ | (224.85 | ) | |||||||||
| Prepaid Property Taxes | $ | (353.65 | ) | $ | - | 0 | $ | - | $ | (353.65 | ) | |||||||||
| Total Other Current Assets | $ | 1,026.71 | $ | - | $ | 16,385.65 | $ | 13,685.88 | $ | 11,921.50 | ||||||||||
| Total Current Assets | $ | 44,654.03 | $ | 22,968.00 | $ | 16,385.65 | $ | 13,685.88 | $ | 11,921.50 | ||||||||||
| Fixed Assets | ||||||||||||||||||||
| Accumulated Depreciation | $ | (24,494.21 | ) | $ | - | $ | (14,164.64 | ) | $ | (8,281.00 | ) | $ | (2,048.57 | ) | ||||||
| Buildings | $ | 1,430,784.69 | $ | - | $ | 468,512.68 | $ | 352,238.32 | $ | 610,033.69 | ||||||||||
| Improvements | $ | 55,885.83 | $ | - | $ | 50,129.56 | $ | 2,128.64 | $ | 3,627.63 | ||||||||||
| Total Fixed Assets | $ | 1,462,176.31 | $ | - | $ | 504,477.60 | $ | 346,085.96 | $ | 611,612.75 | ||||||||||
| TOTAL ASSETS | $ | 1,506,830.34 | $ | 22,968.00 | $ | 520,863.25 | $ | 359,771.84 | $ | 623,534.25 | ||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||||||
| Liabilities | ||||||||||||||||||||
| Current Liabilities | $ | - | ||||||||||||||||||
| Other Current Liabilities | $ | - | ||||||||||||||||||
| Due to Ownify | $ | 6,288.63 | $ | 2,661.00 | $ | - | $ | - | $ | 3,627.63 | ||||||||||
| Due to Series 2 | $ | - | $ | 4,904.00 | $ | - | $ | - | $ | - | ||||||||||
| Due to Series 3 | $ | - | $ | 12,500.00 | $ | - | $ | - | $ | - | ||||||||||
| Due to Series Emerson | $ | - | $ | 2,903.00 | $ | - | $ | - | $ | - | ||||||||||
| Total Due to Series LLC | $ | - | $ | 20,307.00 | $ | - | $ | - | $ | - | ||||||||||
| Deferred Rental Income | $ | 2,452.00 | $ | - | $ | - | $ | 2,452.00 | $ | - | ||||||||||
| HOA Dues Payable | $ | 312.00 | $ | - | $ | 200.00 | $ | 112.00 | $ | - | ||||||||||
| Promissory Note due to Ownify | $ | 1,352,276.69 | $ | - | $ | 506,721.73 | $ | 346,524.96 | $ | 499,030.00 | ||||||||||
| Property Taxes Payable | $ | 2,859.43 | $ | - | $ | 1,440.88 | $ | 1,418.55 | $ | - | ||||||||||
| Total Other Current Liabilities | $ | 1,364,188.75 | $ | 22,968.00 | $ | 508,362.61 | $ | 350,507.51 | $ | 502,657.63 | ||||||||||
| Total Current Liabilities | $ | 1,364,188.75 | $ | 22,968.00 | $ | 508,362.61 | $ | 350,507.51 | $ | 502,657.63 | ||||||||||
| Total Liabilities | $ | 1,364,188.75 | $ | 22,968.00 | $ | 508,362.61 | $ | 350,507.51 | $ | 502,657.63 | ||||||||||
| Equity | ||||||||||||||||||||
| Owni Down Payment | $ | 28,600.00 | $ | - | $ | 10,000.00 | $ | 6,100.00 | $ | 12,500.00 | ||||||||||
| Ownify Brick Purchase | $ | 111,003.69 | $ | - | $ | - | $ | - | $ | 111,003.69 | ||||||||||
| Retained Earnings | $ | (3,172.93 | ) | $ | - | $ | (1,554.84 | ) | $ | (1,618.09 | ) | $ | - | |||||||
| Net Income | $ | 6,210.83 | $ | - | $ | 4,055.48 | $ | 4,782.42 | $ | (2,627.07 | ) | |||||||||
| Total Equity | $ | 142,641.59 | $ | - | $ | 12,500.64 | $ | 9,264.33 | $ | 120,876.62 | ||||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 1,506,830.34 | $ | 22,968.00 | $ | 520,863.25 | $ | 359,771.84 | $ | 623,534.25 | ||||||||||
| FS-42 |
MISSION PROPERTY HOLDING,
LLC
CONSOLIDATED STATEMENT OF CASH FLOWS
For the Six Month Period Ended June 30, 2023 ( Unaudited)
| Mission Property Holdings Consolidated | Mission Property Holdings | Series Emerson | Series 2 | Series 3 | ||||||||||||||||
| OPERATING ACTIVITIES | OPERATING ACTIVITIES | OPERATING ACTIVITIES | OPERATING ACTIVITIES | OPERATING ACTIVITIES | ||||||||||||||||
| Net Income | $ | 6,210.83 | $ | - | $ | 4,055.48 | $ | 4,782.42 | $ | (2,627.07 | ) | |||||||||
| Adjustments to reconcile Net Income to Net Cash provided by operations: | ||||||||||||||||||||
| Due to Ownify, Inc. | $ | 5,288.63 | $ | 1,661.00 | ||||||||||||||||
| Due from Affiliates:Due from MPH | $ | - | $ | - | $ | (2,903.00 | ) | $ | (4,904.00 | ) | $ | (12,500.00 | ) | |||||||
| Due to Series LLC:Due to Series 2 | $ | - | $ | 4,904.00 | $ | - | $ | - | $ | - | ||||||||||
| Due to Series LLC:Due to Series 3 | $ | - | $ | 12,500.00 | $ | - | $ | - | $ | - | ||||||||||
| Due to Series LLC:Due to Series Emerson | $ | - | $ | 2,903.00 | $ | - | $ | - | $ | - | ||||||||||
| Prepaid Insurance | $ | (1,933.26 | ) | $ | - | $ | (1,159.42 | ) | $ | (998.69 | ) | $ | 224.85 | |||||||
| Prepaid Property Taxes | $ | 353.65 | $ | - | $ | - | $ | - | $ | 353.65 | ||||||||||
| Accumulated Depreciation | $ | 19,770.05 | $ | - | $ | 10,623.48 | $ | 7,098.00 | $ | 2,048.57 | ||||||||||
| Deferred Rental Income | $ | 2,452.00 | $ | - | $ | - | $ | 2,452.00 | $ | - | ||||||||||
| HOA Dues Payable | $ | 246.00 | $ | - | $ | 150.00 | $ | 96.00 | $ | 3,627.63 | ||||||||||
| Property Taxes Payable | $ | 2,296.56 | $ | - | $ | 1,080.66 | $ | 1,215.90 | $ | - | ||||||||||
| Promissory Note due to Ownify | $ | 499,416.64 | $ | - | $ | 386.64 | $ | 499,030.00 | ||||||||||||
| Due from Affiliates:Due from Ownify | $ | (21,975.47 | ) | $ | - | $ | (11,847.20 | ) | $ | (10,128.27 | ) | $ | - | |||||||
| Total Adjustments to reconcile Net Income to Net Cash provided by operations: | $ | 505,914.80 | $ | 21,968.00 | $ | (4,055.48 | ) | $ | (4,782.42 | ) | $ | 492,784.70 | ||||||||
| Net cash provided by operating activities | $ | 512,125.63 | $ | 21,968.00 | $ | - | $ | - | $ | 490,157.63 | ||||||||||
| INVESTING ACTIVITIES | ||||||||||||||||||||
| Buildings | $ | (610,033.69 | ) | $ | - | $ | - | $ | - | $ | (610,033.69 | ) | ||||||||
| Improvements | $ | (3,627.63 | ) | $ | - | $ | - | $ | - | $ | (3,627.63 | ) | ||||||||
| Net cash provided by investing activities | $ | (613,661.32 | ) | $ | - | $ | - | $ | - | $ | (613,661.32 | ) | ||||||||
| FINANCING ACTIVITIES | ||||||||||||||||||||
| Owni Down Payment | $ | 12,500.00 | $ | - | $ | - | $ | - | $ | 12,500.00 | ||||||||||
| Ownify Brick Purchase | $ | 111,003.69 | $ | - | $ | - | $ | - | $ | 111,003.69 | ||||||||||
| Net cash provided by financing activities | $ | 123,503.69 | $ | - | $ | - | $ | - | $ | 123,503.69 | ||||||||||
| Net cash increase for period | $ | 21,968.00 | $ | 21,968.00 | $ | - | $ | - | $ | - | ||||||||||
| Cash at beginning of period | $ | 1,000.00 | $ | 1,000.00 | $ | - | $ | - | $ | - | ||||||||||
| Cash at end of period | $ | 22,968.00 | $ | 22,968.00 | $ | - | $ | - | $ | - | ||||||||||
| FS-43 |
MISSION PROPERTY HOLDING,
LLC
CONSOLIDATED STATEMENT OF STOCKHOLDER’S EQUITY
For the Six Month Period Ended June 30, 2023 ( Unaudited)
| Mission Property Holdings Consolidated | Mission Property Holdings | Series Emerson | Series 2 | Series 3 | ||||||||||||||||
| Balance at January 1, 2023 | $ | 12,927.07 | $ | - | $ | 8,445.16 | $ | 4,481.91 | $ | - | ||||||||||
| Member contributions | $ | 123,503.69 | $ | - | $ | - | $ | - | $ | 123,503.69 | ||||||||||
| Distributions | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
| Net income | $ | 6,210.83 | $ | - | $ | 4,055.48 | $ | 4,782.42 | $ | (2,627.07 | ) | |||||||||
| Balance at June 30, 2023 | $ | 142,641.59 | $ | - | $ | 12,500.64 | $ | 9,264.33 | $ | 120,876.62 | ||||||||||
| FS-44 |
For the Six Month Period Ended June 30, 2023 ( Unaudited)
NOTE 1: NATURE OF OPERATIONS
Mission Property Holdings, LLC (the “Company”) is a Delaware Series limited liability company formed on July 19, 2022 under the laws of Delaware. The Company was formed to permit public investment in individual single family rental homes, each of which will be held by a separate property-owning subsidiary owned by a separate Series of limited liability interests, or “Series”, that management intends to establish. As a Delaware Series limited liability company, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular Series are segregated and enforceable only against the assets of such Series, as provided under Delaware law. Property management services are provided by Folsom Street Property Management LLC (the “Manager”).
Mission Property Holdings LLC Series Emerson was established on November 14, 2022 for the purpose of acquiring the property located at 3314 Timberlake Rd., Raleigh, NC 27604 (the “Atwood”) from a third-party seller.
Series Emerson acquired the property on November 15, 2022. Ownify and Series Emerson entered into an intercompany loan agreement on November 15, 2022, pursuant to which Ownify loaned Series Emerson $458,762.68 for the purpose of purchasing the Atwood. On May 1, 2023, Ownify subsequently made an additional intercompany loan to Series Emerson in the amount of $48,210.05 for repairs and renovations undertaken on the property. Series Emerson intends to repay the loans from funds raised in the Series Emerson offering.
Mission Property Holdings LLC Series 2 was established on December 7, 2022 for the purpose of acquiring the property located at 2005 Muddy Creek Ct., Raleigh, NC 27612 (the “Baldwin”) from a third-party seller.
Series 2 acquired the property on December 8, 2022. Ownify and Series 2 entered into an intercompany loan agreement on December 8, 2022, pursuant to which Ownify loaned Series 2 $346,138.32 for the purpose of purchasing the Baldwin. On May 1, 2023, Ownify subsequently made an additional intercompany loan to Series 2 in the amount of $387.00 for repairs undertaken on the property. Series 2 intends to repay the loans from funds raised in the Series 2 offering.
Mission Property Holdings LLC Series 3 was established on May 15, 2023 for the purpose of acquiring the property located at 401 Magdala Place Road, Apex NC 27502 (the “Campbell”) from a third-party seller.
Series 3 acquired the property on June 20, 2023. Ownify and Series 3 entered into an intercompany loan agreement on June 20, 2023, pursuant to which Ownify loaned Series 3 $499,030.00 for the purpose of purchasing the Campbell and to finance repairs. Series 3 intends to repay the loans from funds raised in the Series 3 offering.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP). The Company has adopted a calendar year as its fiscal year.
Unaudited Interim Financial Information
The accompanying consolidated financial statements for the six months ended June 30, 2023 and the related footnote disclosures are unaudited. The unaudited interim consolidated financial statements, in the Company’s opinion, reflect all adjustments necessary to fairly present the Company’s financial position as of June 30, 2023 and results of its operations, and cash flows for the periods ended June 30, 2023. The results for the six months ended June 30, 2023 are not necessarily indicative of the results to be expected for the year ending December 31, 2023 or for any other periods.
| FS-45 |
Use of Estimates
The preparation of the consolidated financial statement in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities at the date of the consolidated financial statement and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.
Principles of Consolidation
These consolidated financial statements include the accounts of the Company and its Series. All intercompany transactions and balances have been eliminated on consolidation.
Fair Value of Financial Instruments
Financial Accounting Standards Board (“FASB”) guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.
Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).
Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.
The carrying amounts reported in the consolidated balance sheets approximate their fair value.
Property Management Fee
As compensation for the services provided by the property manager, the Manager intends to charge each Series an annual property management fee between 10% of rent collected and 1% of the property value. The Manager is reducing the annual property management fee to $600 ($50 monthly) for the first five Series.
| FS-46 |
Buildings and Improvements
Buildings and Improvements are stated at cost less accumulated depreciation. The Company’s buildings include the cost of the purchased Series property, including the building and related land, as well as closing costs. Improvements include all make-ready costs incurred in the first three months of property operations. All capitalized property and equipment costs, except for the (20%) value attributable to the land, are depreciated using the straight-line method over the estimated useful life of 20 years. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in operations.
Operating Expenses
Each Series of the Company will be responsible for the costs and expenses attributable to the activities of the Company related to such Series. The Manager will bear its own expenses of an ordinary nature. If the operating expenses exceed the amount of revenues generated from a Series property and cannot be covered by any operating expense reserves on the balance sheet of such Series property, the Manager and its affiliates may (a) pay such operating expenses and not seek reimbursement, or (b) loan the amount of the operating expenses to the applicable Series, on which the Manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future revenues generated by such Series property.
Revenue Recognition
Each Series is used for rental purposes and earns rental income on a monthly basis. Rental income is recognized over the length of the contract as the performance obligation is satisfied over time.
Income Taxes
The Company is a limited liability company. Accordingly, under the Internal Revenue Code, all taxable income or loss flows through to its members. Therefore, no provision for income tax has been recorded in these financial statements. Income from the Company is reported and taxed to the members on their individual tax returns. We intend for each Series to elect and qualify to be taxed as a separate real estate investment trust, or REIT, for U.S. federal income tax purposes, commencing with the taxable year ending after the completion of the initial offering of interests of such Series.
The Company complies with FASB ASC 740 for accounting for uncertainty in income taxes recognized in a company’s financial statements, which prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. FASB ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain tax positions requiring recognition in the Company’s consolidated financial statements. The Company believes that its income tax positions would be sustained on audit and does not anticipate any adjustments that would result in a material change to its financial position. The Company may in the future become subject to federal, state and local income taxation though it has not been since its inception. The Company is not presently subject to any income tax audit in any taxing jurisdiction.
Recently Adopted Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, Leases (Topic 842). This ASU requires a lessee to recognize a right-of-use asset and a lease liability under most operating leases in its balance sheet. The ASU is effective for annual and interim periods beginning after December 15, 2021. Early adoption is permitted. The Company is currently evaluating the impact on its consolidated financial statements.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) and has issued subsequent amendments to this guidance. This new standard will replace all current guidance on this topic and eliminate all industry-specific guidance. The new revenue recognition standard provides a unified model to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration for which the entity expects to be entitled in exchange for those goods or services. The guidance is effective for interim and annual periods beginning after December 31, 2018. The standard may be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. The Company has adopted this standard upon inception. See revenue recognition policy above for the impact.
Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, the Property will adopt those that are applicable under the circumstances.
| FS-47 |
PART III
INDEX TO EXHIBITS
The documents listed in the Exhibit Index of this report are incorporated by reference or are filed with this report, in each case as indicated below.
* Previously filed.
| 49 |
SIGNATURES
Pursuant to the requirements of Regulation A, the issuer certifies that it has reasonable grounds to believe that it meets all of the requirements for filing on Form 1-A and has duly caused this Offering Statement to be signed on its behalf by the undersigned, thereunto duly authorized, in State of California, on October 6, 2023.
Mission Property Holdings LLC
a Delaware series limited liability company
| By | /s/ Ownify, Inc., a Delaware corporation
|
|
| Its: | Managing Member | |
| By: | /s/ Frank Rohde | |
| Name: | Frank Rohde | |
| Title: | President |
This Offering Statement has been signed by the following persons in the capacities and on the dates indicated.
Mission Property Holdings LLC
a Delaware series liability company
| By | /s/ Ownify, Inc., a Delaware corporation
|
|
| Its: | Managing Member | |
| By: | /s/ Frank Rohde | |
| Name: | Frank Rohde | |
| Title: | Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer of Ownify, Inc., Managing Member of Mission Property Holdings LLC | |
| Date: | October 6, 2023 |
| 50 |
Exhibit 6.10
MISSION PROPERTY HOLDINGS, LLC
PARTICIPATION CONTRACT
THIS IS A LEGALLY BINDING CONTRACT. PLEASE READ IT CAREFULLY AND DO NOT SIGN IT UNLESS YOU UNDERSTAND ALL OF ITS TERMS
1. OVERVIEW OF TRANSACTION. The person(s) signing below as “Owni’’ wishes to form an equity sharing arrangement (the “Equity Share”) by entering into this contract, (the “Participation Agreement”) for the purpose of purchasing ownership units of a company while concurrently living in a property owned by the company. Owni, together with Ownify, Inc., a Delaware corporation (“Ownify”), through a subsidiary, Mission Property Holdings LLC, a Delaware limited liability company, (“MPH”), will purchase a certain number of equity units of a company for the agreed upon consideration. The Equity Share would involve a property (the “Property”) to be identified and acquired as described in Section 7. MPH through a wholly-owned subsidiary, and individuals purchasing equity through an SEC offering referred to as a Regulation A, and/or an entity (the “Investors”), (collectively referred to as the “Parties”), would each contribute a portion of the price of the Property and would each own a Membership Interest in a protected series limited liability company (the “ESLLC”) that would be formed to hold the title to the Property. In addition to sourcing the Investors, MPH, would facilitate the transaction described in this Participation Agreement in various ways as described below, and may hold an ownership interest in the ESLLC. MPH agrees to issue the equity units to the Owni in exchange for the consideration described in each set of accompanying investment documents; a copy of which will be provided to Owni prior to undergoing due diligence on the related property transaction.
In addition to the investment in the ESLLC, Owni would use the Property as his/her/its principal residence and make a monthly payment (the “Total Monthly Payment”) consisting of two elements: (i) an occupancy fee; and (ii) a monthly equity purchase payment to increase Owni’s ownership interest in the ESLLC. At any time, Owni can buy out the Investors and become sole owner, provided the Owni remains current with monthly payments and in accordance with terms outlined in the corresponding Equity Share Agreement (“ESA”), which is included in the investment documents. Five years from the date of the transactions contemplated by this Participation Agreement, Owni shall have the option to buy the Property from the Investors (if Investors own part of the ESLLC), allow Investors to buy Owni’s ownership interest, renew the arrangement upon mutually agreeable terms, or allow for the sale of the Property.
The Parties intend for the equity share relationship to provide Owni with an investment in the equity of the ESLLC that could allow for the Owni to accrue equity and purchase the Property, while contemporaneously providing for occupancy of the Property pursuant to a residential lease. THIS IS AN INVESTMENT SUBJECT TO RISK OF LOSS AND NOT A MORTGAGE, LOAN, CONTRACT FOR DEED, LAND SALE, OR OTHER FINANCING OR CREDIT ARRANGEMENT.
2. CONDITIONAL PARTICIPATION COMMITMENTS. If the preconditions described in this Participation Agreement are satisfied, Owni shall, in good faith, as described in Subsection 7.1 et al.: (i) contribute the Initial Percentage Interest (as defined below) for Owni ownership in the ESLLC; (ii) satisfy the Owni Acquisition Completion Requirements (as defined below); and (iii) if the Property is acquired by ESLLC, perform each of Owni’s obligations under the investor documents, including the ESA and the ESLLC Operating Agreement. If the preconditions described in this Participation Agreement are satisfied, MPH shall: (i) invest any additional funds needed to complete the acquisition of the Property; and (ii) if the Property is acquired, perform each of MPH’s obligations under the ESA, ESLLC’s Operating Agreement, and residential lease agreement (“Lease”).
3. APPLICATION FEE. Upon execution of this Participation Agreement, Owni shall submit a non-refundable Application Fee of $500. If Owni participates in the Equity Share within the following four (4) months (the “Property Search Period”), the Application Fee will be credited towards Owni’s Cash Balance as described in Subsection 7.1.4.
4. EXECUTION OF ESA AND ESLLC OPERATING AGREEMENT. Owni’s obligations under this Participation Agreement are conditioned upon his/her/its execution of the investment documents, including the ESA and ESLLC’s Operating Agreement (collectively referred to as the “Agreements”). MPH shall provide the Agreements to Owni upon receipt of the Application Fee and execution of this Participation Agreement. Owni shall have 10 calendar days to review the Agreements and/or to have it reviewed at Owni’s expense by the professionals and/or independent advisors of Owni’s choice. The last day of this 10-day period shall be the execution deadline. If MPH does not receive the executed Agreements by the close of the business day on the execution deadline, then the Participation Agreement shall be automatically terminated without any action on the part of any Party. For the avoidance of doubt, if Owni does not execute the Agreements, the Application Fee will not be refunded.
***THIS DOCUMENT CONTAINS CONFIDENTIAL/PROPRIETARY INFORMATION OF MISSION PROPERTY HOLDINGS, LLC. UNAUTHORIZED USE IS PROHIBITED***
©2023. All rights reserved.
| MPH PARTICIPATION CONTRACT | PAGE 2 |
5. OWNI INITIAL DEPOSIT. In conjunction with Owni’s approval of the Agreements, Owni shall deposit a refundable “Initial Deposit” equal to 2% of the maximum purchase price stated in the prequalification approval process conducted by MPH.
6. GOOD FAITH COMMITMENT TO THE EQUITY SHARE AND INVESTMENT PROCESS. Following Owni’s approval and execution of the Agreements and receipt of the Initial Deposit by Owni, MPH will invest resources in evaluating potential properties for the Equity Share, making offers and negotiating purchase terms, obtaining Investor funding, and satisfying other needs and requirements, and such efforts will limit MPH’s ability to arrange and commit to other equity sharing opportunities. In consideration for MPH’s resource investment, Owni agrees to cooperate with MPH in good faith in the attempt to identify and acquire a property for the Equity Share.
Owni further understands and agrees that once a Property is identified, it will be purchased in reliance on the equity share relationship and Owni shall occupy the Property pursuant to a Lease. Post-acquisition of the Property, and during occupancy, Ownify through MPH, will register an investment offering pursuant to regulations promulgated by the Securities and Exchange Commission (“SEC”), (referred to as the “Offering”). Upon the closing of the Offering, the ESLLC will be owned jointly by the Owni, MPH, and Investors, at varying percentages depending upon the number of Investors that subscribe to the Offering and the number of Total Monthly Payments (as defined below) paid by Owni at any point in time.
OWNI UNDERSTANDS AND AGREES THAT BY ENTERING INTO THE PARTICIPATION AGREEMENT IT IS PURCHASING AN INVESTMENT TO THE ESLLC THAT WILL OWN THE PROPERTY. THE EQUITY SHARE RELATIONSHIP WILL PROVIDE OWNI WITH THE OPPORTUNITY TO ACCRUE EQUITY AND PURCHASE THE EQUITY SHARE PROPERTY IN ITS ENTIRETY.
7. OFFERS AND ACQUISITION PROCEDURES.
| 7.1 | For the purposes of this Contract: |
| 7.1.1 | The “Property Offer Criteria” for a potential Property shall consist of: (i) the property address; (ii) the maximum purchase price; (iii) the Initial Percentage Interest for Owni; (iv) the Total Monthly Payment and the portion deemed a monthly equity purchase payment; and (v) the discretionary contingencies (if any) to be included in the purchase contract (such as inspections, appraisal, disclosures, title, etc.) (“Discretionary Contingencies”); |
| 7.1.2 | The “Owni Acquisition Completion Requirements” for a potential Property shall consist of Owni: (i) signing the investment documents, including the ESLLC’s Operating Agreement and ESA; (ii) signing the “Specifics Addendum” to the ESLLC’s Operating Agreement that states the property address, the Monthly Payment Schedule, the Initial Percentage Interest for Owni, and the Initial Property Value; (iii) signing and/or providing such additional documentation and/or material as is reasonably required to complete the acquisition of the property; |
| 7.1.3 | The “Initial Property Value” for a potential Property shall be equal to the purchase price plus all buyer-paid closing costs; |
***THIS DOCUMENT CONTAINS CONFIDENTIAL/PROPRIETARY INFORMATION OF MISSION PROPERTY HOLDINGS, LLC. UNAUTHORIZED USE IS PROHIBITED***
©2023. All rights reserved.
| MPH PARTICIPATION CONTRACT | PAGE 3 |
| 7.1.4 | The “Cash Balance” for a potential Property shall be equal to the Initial Percentage Interest for Owni, less the Initial Deposit, and less the prequalification application fee; and |
| 7.1.5 | The “Initial Percentage Interest” is the amount of money the Owni is contributing to the Initial Property Value, divided by that Initial Property Value. |
| 7.2 | MPH shall make an offer on a potential Property for the Equity Share if and when Owni and MPH mutually agree on the Property Offer Criteria for that property. |
| 7.3 | The provisions of this Section 7.3 shall apply when an offer satisfying each of the Property Offer Criteria has been accepted, and such offer contains no Discretionary Contingencies. Owni shall be obligated to timely satisfy each of the Owni Acquisition Completion Requirements and, if Owni does so, MPH shall be obligated to provide all funds needed to complete the acquisition. Should Owni fail to operate in good faith or timely satisfy any of the Owni Acquisition Completion Requirements, MPH may terminate this Participation Agreement, in which case all Owni deposits shall be forfeited to MPH as liquidated damages. |
| 7.4 | When an Equity Share related to a Property is created with the Investors, the related ESLLC, shall obtain a policy of owners’ title insurance related to such Property. As soon as reasonably possible after the acquisition of the Property, the closing & escrow agent shall release all funds remaining in escrow to the ESLLC, which shall then use and/or distribute them as provided in the ESLLC Operating Agreement. |
| 7.5 | When an offer satisfying each of the Property Offer Criteria has been accepted, and the Owni Acquisition Completion Requirements are satisfied, but the ESLLC nevertheless fails to acquire the Property despite its reasonable best efforts, and Owni does not intend to bid on another property within the following thirty (30) days, MPH shall refund the Cash Balance to Owni. However, this Participation Agreement shall remain in effect and the Parties shall continue to seek a Property. |
8. PROPERTY CONDITION. OWNI ACKNOWLEDGES AND AGREES THAT HIS/HER/ITS DECISION TO PROCEED WITH AN EQUITY SHARE WITH REGARD TO ANY PARTICULAR PROPERTY SHALL BE BASED UPON HIS/HER/ITS OWN EVALUATION OF THAT PROPERTY, AND NOT ON ANY REPRESENTATIONS PROVIDED ORALLY OR IN WRITING BY ANY REAL ESTATE SALESPERSON, MPH, OR ANY PERSON AFFILIATED WITH MPH. OWNI ALSO UNDERSTANDS AND AGREES THAT NEITHER MPH, NOR ANY INVESTOR, NOR ANYONE ELSE, IS PROVIDING ANY WARRANTIES OF ANY KIND RELATING TO ANY EQUITY SHARE PROPERTY, AND THAT OWNI WILL BE ACQUIRING HIS/HER INTEREST IN THE ESLLC THAT WILL INVEST TO HOLD THE PROPERTY, ON AN AS-IS, WHERE IS BASIS, WITH ALL DEFECTS LATENT OR OTHERWISE.
9. UNSUCCESSFUL PROPERTY SEARCH. If Owni has fulfilled all of his/her/its obligations under this Participation Agreement, but the Parties have nevertheless been unable to acquire a Property by the conclusion of the Property Search Period, the Property Search Period may be extended for a mutually agreed upon period expressed in an addendum to this Participation Agreement. MPH may condition its willingness to extend the Property Search Period on a new Prequalification Approval. If the Property Search Period is not extended, this Participation Agreement shall be deemed terminated, and MPH shall refund the Initial Deposit to Owni.
10. TERMINATION PROCEDURES. Under circumstances when this Participation Agreement allows a Party to terminate the transaction, such Party may effectuate the termination by providing to the other Party written notice of his/her/its intention to do so, including within such notification a reference to the specific provision of this Participation Agreement allowing the Party to terminate. When this Participation Agreement is terminated under a provision that explicitly states that Owni’s Initial Deposit shall be refunded, if Owni has not violated Section 6, MPH shall promptly refund the Initial Deposit. In all other instances, Owni shall not be entitled to a refund of the Initial Deposit, and the forfeited amount shall be deemed liquidated damages for breach of the Participation Agreement by Owni. Such liquidated damages shall constitute the exclusive remedy of MPH against Owni following such a breach. All Parties agree that MPH’s actual damages would be difficult or impossible to ascertain and that the forfeiture of Owni’s deposits is a reasonable approximation for such damages. Upon termination of this Participation Agreement, MPH shall have no further obligation to Owni, and Owni’s only obligation to MPH shall be to honor MPH’s intellectual property rights by not using any of the documents or material received from MPH in connection with any other undertaking.
***THIS DOCUMENT CONTAINS CONFIDENTIAL/PROPRIETARY INFORMATION OF MISSION PROPERTY HOLDINGS, LLC. UNAUTHORIZED USE IS PROHIBITED***
©2023. All rights reserved.
| MPH PARTICIPATION CONTRACT | PAGE 4 |
11. ADDITIONAL OWNI REPRESENTATIONS. Owni makes the following representations to MPH, each of which MPH is relying upon both in entering into this Contract and in agreeing to facilitate the Equity Share:
| ▪ | Owni’s primary motivation to enter into the Equity Share relationship is to co-invest in a series LLC that will provide the Owni with the ability to grow equity while living in a home partially owned by Owni, and investors, and have an option to purchase the Property; | |
| ▪ | Owni intends for this Equity Share to provide an investment vehicle that includes an option to purchase and the entry into a Lease; and not a mortgage, loan, contract for deed, land sale, or other credit or financing arrangement. | |
| ▪ | Although Owni hopes the Property will increase in value, the Owni understands that the value of the Property is subject to the greater real estate market, and further, the desire to profit from the appreciation of the Property is not Owni’s primary motivation for entering into the equity sharing relationship; | |
| ▪ | Owni understands that short term rentals and subletting is prohibited, and is not entering into the Equity Share relationship in order to generate income from rental of the Property; | |
| ▪ | Owni is not entering into the Equity Share relationship with the hope of realizing income, resale profits or other investment returns from the efforts of MPH, or of anyone else; | |
| ▪ | Owni understands that he/she/it is not allowed to sell his/her/its membership interests in the ESLLC pursuant to the terms of the Agreements, and that there is unlikely to be a resale market for his/her membership interests in the ESLLC; and | |
| ▪ | Neither the membership interests in the ESLLC, nor the structure of the transaction described in this Participation Agreement, the ESA, and in the ESLLC’s Operating Agreement, have been reviewed, approved, or registered with any regulatory agency. |
12. MPH COMPENSATION. As further described in the Agreements: (i) the ESLLC shall pay MPH or a subsidiary, an annual property management fee of 1% of the Initial Property Value or 10% of the gross receipts; (ii) Owni shall pay MPH a non-refundable Application Fee equal to $500.00; and (iii) the ESLLC shall pay MPH an issuance or marketing fee upon the successful offering of shares in the ESLLC to third-party Investors.
13. CONFIDENTIALITY. Owni acknowledges that during its relationship with MPH, confidential information may be disclosed to him/her/it. “Confidential Information” refers to any non-public information, documents, business processes, contracts, trade secrets, business plans, financial data, technical information, customer lists, and any other information disclosed in writing or orally by MPH or its representatives or agents. Owni agrees to keep all Confidential Information confidential and use it solely for the purpose of this Agreement. Confidential Information shall not be disclosed to any third party without prior written consent of MPH. The obligations of confidentiality shall survive the termination of this Agreement and shall remain in effect indefinitely.
14. NON-CREDIT PROVISION: The Owni understands and acknowledges that his/her/its investment in the ESLLC is an equity investment and not a loan. The Owni shall not have the right to demand repayment of the invested amount or any interest thereon. The Owni further acknowledges that his/her/its investment is subject to the risks associated with equity investments, including the potential loss of the entire investment amount. The Owni agrees not to represent his/her/its investment in the Company as a loan or credit facility to any third party.
***THIS DOCUMENT CONTAINS CONFIDENTIAL/PROPRIETARY INFORMATION OF MISSION PROPERTY HOLDINGS, LLC. UNAUTHORIZED USE IS PROHIBITED***
©2023. All rights reserved.
| MPH PARTICIPATION CONTRACT | PAGE 5 |
15. MANDATORY MEDIATION AND BINDING ARBITRATION. The parties may submit any dispute or controversy arising under this Agreement (each, a “Dispute”) to confidential mediation for a good faith resolution. The mediation must be administered by [the American Arbitration Association under its Commercial Mediation Rules / the International Institute for Conflict Prevention and Resolution under its CPR Mediation Procedure / JAMS under its Comprehensive Arbitration Rules] and shall take place in the location of a city nearest to the Premises, or if not available, then Raleigh, North Carolina. The version of the rules that should apply are those currently then in effect at the time of the Dispute. If the aforementioned mediation service is no longer available for any reason at the time of the Dispute, the parties shall mutually agree upon an alternative, comparable service (yet must first use the named service’s successor, if one exists). The mediation shall commence upon the Parties’ provision of a joint, written request for mediation to the mediation service. Such request shall include a sufficient description of the Dispute and relief requested. Each party shall cooperate with the mediation service in all reasonable respects and participate in good faith wherever required. Mediation fees and expenses shall be borne equally by the Parties. All communications (whether oral or written) are confidential and will be treated by the parties as compromise and settlement negotiations for the purposes of the Federal Rules of Evidence as well as any applicable, corresponding state rules. Notwithstanding the foregoing, evidence that is otherwise admissible or discoverable shall not be rendered inadmissible or non-discoverable as a result of its use in the mediation. Either Party may seek equitable relief (such as an injunction) prior to or during the mediation in order to preserve the status quo and protect its interests during the process. If, after the earlier of (1) sixty (60) days following the commencement of a mediation hereunder or (2) completion of the initial mediation session, the Parties still have not come to a resolution for any reason (including a failure to actually mediate), they shall seek to resolve the Dispute by binding arbitration or litigation (as more fully set forth in this Agreement). Until such time, neither binding arbitration nor litigation may be pursued by the parties.
Any dispute arising hereunder that is not settled through mediation, shall be settled by mandatory binding arbitration as described in this Section. However, nothing in this Section or elsewhere in this Agreement is intended to imply that an arbitration proceeding must be initiated by MPH as a precondition to exercising termination rights. Any arbitration shall be conducted by the Judicial Arbitration and Mediation Service (“JAMS”). A panel of three arbitrators shall administer the arbitration in the city with a population of at least 300,000 that is closest to the Property. The Member wishing to initiate arbitration must file a request for arbitration with JAMS and pay JAMS’ initial administration fee deposit in full. In addition, where Owni is initiating the arbitration after receiving a Notice of Alleged Violation, Owni must provide as a Notice to Investor: (i) a description of each respect in which Owni disagrees with any part of the Notice of Alleged Violation, including the specified Cure Actions; and (ii) if the Notice of Alleged Violation alleges nonpayment of a Total Monthly Payment, proof that payment has been made in full under protest. No Member will be deemed to have initiated arbitration unless and until they have fulfilled each of the requirements described in the preceding sentences. The pendency of an arbitration proceeding shall not preclude MPH from sending additional Notices of Alleged Violation under this Agreement or any related agreements.
Either Party may seek a preliminary injunction or other form of injunctive relief in any court of competent jurisdiction if, in its reasonable, good faith judgment, such action is necessary to prevent or curtail irreparable harm. MPH may pursue an eviction or unlawful detainer action concurrent to mediation or arbitration as required in a court of competent jurisdiction and if necessary to preserve the Property or Investors’ interests.
16. GENERAL PROVISIONS. This Participation Agreement, together with the other Agreements, contain the entire agreement of the Parties relating to the proposed equity sharing relationship; any prior or contemporaneous written or oral representations, modifications or agreements regarding this matter shall be of no force and effect unless contained in a subsequently dated, written document. All headings are inserted only for convenience and ease of reference and are not to be considered in the interpretation of any provision of this Agreement. No amendment to or modification of this Participation Agreement shall be valid or enforceable unless it is in writing and signed by both Owni and MPH, or a subsidiary. Should any action or arbitration be brought to enforce the terms of this Participation Agreement, each Party shall pay his/her/its own costs and expenses, including attorney fees, and shall not be entitled to recover any portion of such costs and expenses from any other party. This Participation Agreement shall be entirely subject to and governed by the law of Delaware, and may be executed in two or more counterparts, each of which shall be deemed an original, but all of which shall constitute one and the same instrument.
BY SIGNING BELOW, OWNI CERTIFIES THAT HE/SHE HAS READ, UNDERSTANDS AND AGREES WITH ALL OF THE PROVISIONS OF THIS CONTRACT.
| Printed Name of Owni | Signature of Owni | Date | |
| Printed Name of Owni | Signature of Owni | Date | |
| Printed Name of Mission Property Holdings LLC Representative | Signature of Mission Property Holdings LLC Representative |
Date |
***THIS DOCUMENT CONTAINS CONFIDENTIAL/PROPRIETARY INFORMATION OF MISSION PROPERTY HOLDINGS, LLC. UNAUTHORIZED USE IS PROHIBITED***
©2023. All rights reserved.
Exhibit 6.11
LOAN AND SECURITY AGREEMENT
LOAN AND SECURITY AGREEMENT, dated as of July 28, 2023 (as the same may be further amended, restated, supplemented or otherwise modified from time to time, this “Agreement”), among SETPOINT RESIDENTIAL FINTECH FUND L.P., a Delaware limited partnership as administrative agent and lender (referred to as “Administrative Agent” or “Lender”), OWNIFY, INC., a Delaware corporation, as sponsor (in such capacity, the “Sponsor”), FOLSOM STREET PROPERTY MANAGEMENT LLC, a Delaware limited liability company, as property manager (in such capacity, the “Property Manager”), and MISSION PROPERTY HOLDINGS LLC, a Delaware series limited liability company, for itself and on behalf of each of its designated Series (collectively “Borrower”).
1. ACCOUNTING AND OTHER TERMS
Accounting terms not defined in this Agreement shall be construed following GAAP. Calculations and determinations must be made following GAAP. Capitalized terms not otherwise defined in this Agreement shall have the meanings set forth in Section 13. All other terms contained in this Agreement, unless otherwise indicated, shall have the meaning provided by the Code to the extent such terms are defined therein. The definitions of terms herein shall apply equally to the singular and plural forms of the terms defined. Whenever the context may require, any pronoun shall include the corresponding masculine, feminine and neuter forms. The words “include”, “includes” and “including” shall be deemed to be followed by the phrase “without limitation”. The word “will” shall be construed to have the same meaning and effect as the word “shall”. Unless the context requires otherwise (a) any definition of or reference to any agreement, instrument or other document herein (including any Loan Document) shall be construed as referring to such agreement, instrument or other document as from time to time amended, supplemented or otherwise modified (unless otherwise expressly provided in any Loan Document and subject to any restrictions on such amendments, supplements or modifications set forth herein), (b) references to any Requirement of Law shall include all statutory and regulatory provisions consolidating, amending, replacing, supplementing or interpreting such Requirement of Law, (c) any reference herein to any Person shall be construed to include such Person’s successors and assigns, (d) the words “herein”, “hereof” and “hereunder”, and words of similar import, shall be construed to refer to this Agreement in its entirety and not to any particular provision hereof, (e) all references herein to Articles, Sections, Exhibits and Schedules shall be construed to refer to Articles and Sections of, and Exhibits and Schedules to, this Agreement and (f) the words “asset” and “property” shall be construed to have the same meaning and effect and to refer to any and all tangible and intangible assets and properties, including cash, securities, accounts and contract rights.
2. LOAN AND TERMS OF PAYMENT
2.1 Promise to Pay. Borrower hereby unconditionally promises to pay Lender the outstanding principal amount of all Credit Extensions and accrued and unpaid interest thereon as and when due in accordance with this Agreement.
2.2 Revolving Loan Advances.
(a) Availability. Subject to the terms and conditions of this Agreement, upon Borrower’s request, during the Availability Period, Lender shall make advances (each, a “Revolving Loan Advance” and, collectively, the “Revolving Loan Advances”) available to Borrower in an aggregate original principal amount not to exceed the Facility Amount. After repayment, the Revolving Loan Advances (or any portion thereof) may be reborrowed again in accordance with the terms hereof.
(b) Interest Period. Commencing on the Funding Date of the applicable Revolving Loan Advance, interest on the principal amount of each Revolving Loan Advance shall accrue at the rate set forth in Section 2.3(a) and such accrued and unpaid interest shall be payable in full on each Interest Payment Date.
(c) Repayment. All outstanding principal and accrued and unpaid interest with respect to the Revolving Loan Advances, and all other outstanding Obligations with respect to the Revolving Loan Advances, are due and payable in full on the Revolving Loan Maturity Date.
(d) Mandatory Prepayment.
(i) If at any time any Underlying Property is determined to not be an Eligible Property, then Borrower shall prepay the Revolving Loan Advances in an aggregate amount equal to 100% of the Revolving Loan Advance that was advanced in connection with the financing of such Underlying Property (to the extent of the Revolving Loan Advance amount outstanding as of such date) within two (2) Business Days of Borrower’s receipt of written notice from Administrative Agent or Lender that such Underlying Property is determined to not be an Eligible Property. Such written notice shall include Lender’s or, as the case may be, Administrative Agent’s basis for determining that such Underlying Property is not an Eligible Property and such other information as reasonably requested by Borrower.
(ii) On the date of receipt by any Credit Party of any net cash proceeds from any purchase, repurchase or indemnification proceeds provided for in a PSA, to the extent such net cash proceeds have not been remitted into the Collection Account pursuant to Section 2.5(b), Borrower shall prepay the related Revolving Loan Advances in an aggregate amount equal to 100% of such net cash proceeds.
(iii) Upon the occurrence of a Change in Control of any Credit Party, Borrower shall prepay the aggregate amount of all outstanding Revolving Loan Advances and the Availability Period shall be automatically deemed to be expired.
(iv) If at any time there is a Borrowing Base Deficiency, Borrower shall immediately prepay the Revolving Loan Advances in an amount sufficient to eliminate such Borrowing Base Deficiency.
(e) Permitted Prepayment of Revolving Loan Advances. Any Revolving Loan Advance may be prepaid without any prepayment fee other than the Make-Whole Amount, if applicable.
(f) Facility Amount Increases. Lender may, in its sole discretion from time to time during the Availability Period so long as no Event of Default has occurred and is continuing, increase the Facility Amount by
$5,000,000 (the amount of each such increase, an “Upsize Amount” and the date on which any Upsize Amount is granted, an “Upsize Date”) in minimum increments of $2,500,000 up to an aggregate amount of $10,000,000 upon mutual agreement of the Credit Parties and Lender. During the period beginning one hundred eighty (180) days after the Effective Date and ending upon the expiration of the Availability Period, with respect to any date in question during such period, if the outstanding amount of the Revolving Loan Advances do not exceed fifty percent (50%) of the Facility Amount at any time during the three (3) months prior to such date, Lender may, in its sole discretion, decrease the Facility Amount (the amount of each such decrease, a “Downsize Amount”) upon written notice to the Credit Parties (the date of such notice, a “Downsize Date”).
2.3 Payment of Interest on the Credit Extensions.
(a) Interest Rate. The principal amount outstanding for each Revolving Loan Advance shall accrue interest at a floating per annum rate equal to the sum of (i) the Benchmark rate plus (ii) the Drawn Margin, which interest shall be payable in accordance with Section 2.3(c) below.
(b) Default Rate. Immediately upon the occurrence and during the continuance of an Event of Default, Obligations shall bear interest at a rate per annum which is two percent (2.00%) above the rate that is otherwise applicable thereto (the “Default Rate”). Fees and expenses which are required to be paid by any Credit Party pursuant to the Loan Documents (including, without limitation, Lender Expenses) but are not paid when due shall bear interest until paid at a rate equal to the highest rate applicable to the Obligations. Payment or acceptance of the increased interest rate provided in this Section 2.3(b) is not a permitted alternative to timely payment and shall not constitute a waiver of any Event of Default or otherwise prejudice or limit any rights or remedies of Administrative Agent or Lender.
| -2- |
(c) Payment; Interest Computation. Interest is payable on each Interest Payment Date and shall be computed on the basis of a 360-day year for the actual number of days elapsed. In computing interest, (i) all payments received after 12:00 p.m. New York City time on any day shall be deemed received at the opening of business on the next Business Day, and (ii) the Funding Date shall be included and the date of payment shall be excluded; provided, however, that if any Credit Extension is repaid on the same day on which it is made, such day shall be included in computing interest on such Credit Extension.
(d) Inability to Determine Applicable Interest Rate.
(i) Replacing Benchmarks. Upon the occurrence of a Benchmark Transition Event, the Benchmark Replacement will replace the then-current Benchmark for all purposes hereunder and under any Loan Document in respect of any Benchmark setting at or after 5:00 p.m. (New York City time) on the fifth (5th) Business Day after the date on which Administrative Agent has provided notice of such Benchmark Replacement to Lender and Borrower without any amendment to, or further action or consent of any other party to, this Agreement or any other Loan Document. At any time that the administrator of the then-current Benchmark has permanently or indefinitely ceased to provide such Benchmark or such Benchmark has been announced by the regulatory supervisor for the administrator of such Benchmark pursuant to public statement or publication of information to be no longer representative of the underlying market and economic reality that such Benchmark is intended to measure and that representativeness will not be restored, Borrower may revoke any request for a borrowing of Revolving Loan Advances to be made that would bear interest by reference to such Benchmark until Borrower’s receipt of such notice from Administrative Agent that a Benchmark Replacement has replaced such Benchmark.
(ii) Benchmark Replacement Conforming Changes. In connection with the implementation and administration of a Benchmark Replacement, Administrative Agent will have the right to make Benchmark Replacement Conforming Changes from time to time and, notwithstanding anything to the contrary herein or in any other Loan Document, any amendments implementing such Benchmark Replacement Conforming Changes will become effective without any further action or consent of any other party to this Agreement.
(iii) Notices; Standards for Decisions and Determinations. Administrative Agent will promptly notify Borrower of (i) the implementation of any Benchmark Replacement and (ii) the effectiveness of any Benchmark Replacement Conforming Changes. Any determination, decision or election that may be made by Lender or Administrative Agent pursuant to this Section 2.3(d), including any determination with respect to a tenor, rate or adjustment or of the occurrence or non- occurrence of an event, circumstance or date and any decision to take or refrain from taking any action, will be conclusive and binding absent manifest error and may be made in its or its sole discretion and without consent from any other party hereto, except, in each case, as expressly required pursuant to this Section 2.3.
(iv) Unavailability of Tenor of Benchmark. At any time (including in connection with the implementation of a Benchmark Replacement), (i) if the then-current Benchmark is a term rate (including SOFR), then Administrative Agent may remove any tenor of such Benchmark that is unavailable or non-representative for Benchmark (including Benchmark Replacement) settings and (ii) Administrative Agent may reinstate any such previously removed tenor for Benchmark (including Benchmark Replacement) settings.
2.4 Fees. Borrower shall pay to Administrative Agent, for the benefit of Lender:
(a) Origination Fee. On the Effective Date, a fully earned and non-refundable origination fee in an aggregate amount equal to Eighty-Seven Thousand Five Hundred and No/100 Dollars ($87,500.00). In addition, upon the increase of the Facility Amount pursuant to Section 2.2(f), Borrower shall pay to Administrative Agent, for the benefit of Lender, on each Upsize Date, a fully earned and non-refundable origination fee in an aggregate amount equal to 1.00% of the Upsize Amount.
| -3- |
(b) Lender Expenses. All Lender Expenses incurred through and after the Effective Date, when due (or, if no stated due date, upon demand by Administrative Agent or Lender).
(c) Make-Whole Payments. (i) Upon a termination of this Agreement during the Make-Whole Period or (ii) if the monthly weighted average of the Unused Commitment Percentage during the Make-Whole Period is equal to or greater than 50%, then Borrower shall pay to Lender the Make-Whole Amount on the earlier of (I) the termination of this Agreement and (II) the expiration of the Make-Whole Period.
(d) Unused Fee. On each Payment Date on or following that date that is one hundred and eighty (180) days after the date hereof, Borrower shall pay to Administrative Agent, for the benefit of Lender, with respect to the period occurring since the immediately prior Payment Date, as an unused fee (the “Unused Fee”) an amount equal to the product of (a) one and a half of one percent (1.50%) per annum multiplied by (b) the difference between the then applicable Facility Amount and the average aggregate outstanding principal amount of the Revolving Loan Advances for such period multiplied by (c) the number of days since the last Payment Date, divided by (d) 360.
Unless otherwise provided in this Agreement or in a separate writing by Administrative Agent, Borrower shall not be entitled to any credit, rebate, or repayment of any fees earned by Administrative Agent or Lender pursuant to this Agreement notwithstanding any termination of this Agreement or the suspension or termination of Lender’s obligation to make loans and advances hereunder. Lender may deduct amounts owing by Borrower under the clauses of this Section 2.4 pursuant to the terms of Section 2.5(c).
2.5 Payments; Accounts; Application of Payments; Debit of Accounts.
(a) All payments to be made by Borrower under any Loan Document shall be made in immediately available funds in Dollars, without setoff or counterclaim, before 12:00 p.m. New York City time on the date when due. Payments of principal and/or interest received after 12:00 p.m. New York City time are considered received at the opening of business on the next Business Day. When a payment is due on a day that is not a Business Day, the payment shall be due the next Business Day, and additional fees or interest, as applicable, shall continue to accrue until paid.
(b) Borrower shall establish and maintain the Collection Account and the Reserve Account for the benefit of Administrative Agent and Lender. The Credit Parties and the Property Manager shall cause all Income of Borrower to be remitted directly into the Collection Account promptly and in no event no later than two (2) Business Days after receipt. If, on any Payment Date, amounts deposited in the Collection Account to be paid on such Payment Date pursuant to clauses (i) through (iv) of Section 2.5(c) are less than the aggregate amount required to be distributed pursuant to such clauses of Section 2.5(c), Borrower or other holder of the Reserve Account shall withdraw the amount of such deficiency, up to the amount available in the Reserve Account, from the Reserve Account and apply such amount in the order of priority and in the manner set forth in such clauses of Section 2.5(c).
(c) On each Payment Date (or such other date as agreed to by Borrower and Administrative Agent) Borrower shall remit amounts held in the Collection Account and the Reserve Account, if applicable, in the following amounts and priority:
(i) First, to Administrative Agent, for the benefit of Lender, to pay the accrued and unpaid fees and expenses owed pursuant to Section 2.4;
(ii) Second, to the extent such Payment Date is an Interest Payment Date, to Administrative Agent, for the benefit of Lender, to pay any accrued but unpaid interest;
(iii) Third, to the Reserve Account until the amount in the Reserve Account reaches the Reserve Account Required Amount;
(iv) Fourth, to Administrative Agent, for the benefit of Lender, any indemnification amounts owed to Administrative Agent or Lender, an amount equal to the Borrowing Base Deficiency (if any), plus any unpaid Borrowing Base Deficiency accrued on any prior Payment Date, and any other accrued but unpaid fees and expenses of Administrative Agent or Lender in connection with this Agreement and any other Loan Document as of the last day of the preceding month;
| -4- |
(v) Fifth, prior to the expiration of the Availability Period and so long as no Cash Sweep Event is then in effect, to the Credit Parties for their own account, any remaining amounts in the Collection; and
(vi) Sixth, upon the expiration of the Availability Period or at a time when a Cash Sweep Event is then in effect, to be applied first to the outstanding Obligations until the payment in full of the Obligations and second, any remaining amounts to the Credit Parties.
(d) Notwithstanding the foregoing, if an Event of Default has occurred and is continuing, Administrative Agent (acting at the direction of Lender) has the exclusive right to determine the order and manner in which all Income and other amounts deposited in the Collection Account and the Reserve Account may be applied to the Obligations. No Credit Party shall have the right to specify the order or the accounts to which Administrative Agent (acting at the direction of Lender) shall allocate or apply any payments required to be made by any Credit Party to Lender or otherwise received by Administrative Agent under this Agreement when any such allocation or application is not specified elsewhere in this Agreement.
2.6 Withholding. Payments received by Administrative Agent or Lender from Borrower under this Agreement will be made free and clear of and without deduction for any and all present or future taxes, levies, imposts, duties, deductions, withholdings, assessments, fees or other charges imposed by any Governmental Authority (including any interest, additions to tax or penalties applicable thereto). Specifically, however, if at any time any Governmental Authority, applicable law, regulation or international agreement requires Borrower to make any withholding or deduction from any such payment or other sum payable hereunder to Lender or Administrative Agent, Borrower hereby covenants and agrees that the amount due from Borrower with respect to such payment or other sum payable hereunder will be increased to the extent necessary to ensure that, after the making of such required withholding or deduction, Administrative Agent, on behalf of Lender, receives a net sum equal to the sum which it would have received had no withholding or deduction been required, and Borrower shall pay the full amount withheld or deducted to the relevant Governmental Authority. Borrower will, upon request, furnish Lender or Administrative Agent with proof reasonably satisfactory to Lender or Administrative Agent indicating that Borrower has made such withholding payment; provided, however, that Borrower need not make any withholding payment if the amount or validity of such withholding payment is contested in good faith by appropriate and timely proceedings and as to which payment in full is bonded or reserved against by Borrower. The agreements and obligations of Borrower contained in this Section 2.6 shall survive the termination of this Agreement.
3. CONDITIONS OF LOANS
3.1 Conditions Precedent to Initial Credit Extension. Lender’s obligation to make the initial Credit Extension is subject to the condition precedent that Lender and Administrative Agent shall have received, in form and substance satisfactory to Lender and Administrative Agent, those documents set forth below:
(a) duly executed signatures to the Loan Documents;
(b) the Operating Documents and good standing certificates of each Credit Party certified by the Secretary of State of each Credit Party’s state of formation and each Existing State Location, each as of a date no earlier than ten (10) days prior to the Effective Date;
(c) duly executed signatures to the completed Borrowing Resolutions for each Credit Party;
(d) a duly executed secretary’s corporate borrowing certificate of each Credit Party with respect to such Credit Party’s Operating Documents, incumbency, specimen signatures and resolutions authorizing the execution and delivery of this Agreement and the other Loan Documents;
| -5- |
(e) certified copies, dated as of a recent date, of financing statement searches, as Administrative Agent may request, accompanied by written evidence (including any UCC termination statements) that the Liens indicated in any such financing statements either constitute Permitted Liens or have been or, in connection with the initial Credit Extension, will be terminated or released;
(f) evidence satisfactory to Lender and Administrative Agent that the insurance policies and endorsements required by Section 6.4 hereof are in full force and effect, together with appropriate evidence showing lender loss payable and/or additional insured clauses or endorsements in favor of Administrative Agent and a certificate of insurance for the applicable Property Manager’s insurance coverage required in Section 6.9(l) hereto;
(g) executed copies of (A) general corporate and enforceability opinion or opinions of external counsel to each Credit Party including an Investment Company Act opinion and non-contravention with respect to organizational documents and material agreements; (B) a security interest opinion of external counsel covering the first lien priority and perfection of the Administrative Agent’s interest, on behalf of Lender, in the Collateral and the Pledged Collateral (as defined in each of the Guaranty and Pledge Agreement and the Series Guaranty and Pledge Agreement); and (C) a non-consolidation opinion of external counsel, in form and substance satisfactory to Lender and Administrative Agent in their sole discretion;
(h) forms of any Underlying Customer Documents including, without limitation, the PSA, delivered to Administrative Agent. Administrative Agent shall have completed, to its reasonable satisfaction, its due diligence review of such documents; and
(i) payment of the Lender Expenses then due as specified in Section 2.4 hereof.
3.2 Conditions Precedent to all Credit Extensions. Lender’s obligations to make each Credit Extension, including the initial Credit Extension, is subject to the following conditions precedent:
(a) timely receipt of an executed Payment/Advance Form;
(b) confirmation that the Revolving Loan Advance is in an aggregate minimum amount of $100,000;
(c) the representations and warranties in this Agreement shall be true, accurate, and complete in all material respects on the date of the proposed Credit Extension and/or the Payment/Advance Form and on the Funding Date of each Credit Extension;
(d) after giving effect to the requested Credit Extension, the aggregate outstanding principal amount of the Revolving Loan Advances would not exceed the Facility Amount;
(e) each Underlying Property proposed to be financed is an Eligible Property;
(f) before and after giving effect to the requested Credit Extension, no event shall have occurred and be continuing or would result from the consummation of the Credit Extension that would constitute an Event of Default or an uncured Default or result in a Borrowing Base Deficiency;
(g) delivery to and confirmation of receipt from Administrative Agent of the Pre-Closing Deliverables associated with the related Eligible Property;
(h) Lender and Administrative Agent determine to their reasonable satisfaction that there has not been any material impairment in the general affairs, management, results of operation, financial condition or the prospect of repayment of the Obligations, nor any material adverse deviation by any Credit Party from the most recent business plan of such Credit Party presented to and accepted by Lender; and
(i) Execution of a joinder by each applicable Series to the Series Guaranty and Pledge Agreement in a form and substance acceptable to Administrative Agent.
| -6- |
3.3 Covenant to Deliver. Each Credit Party agrees to deliver to Administrative Agent and Lender each item required to be delivered to Administrative Agent or Lender under this Agreement as a condition precedent to any Credit Extension. Borrower expressly agrees that a Credit Extension made prior to the receipt by Lender of any such item shall not constitute a waiver by Lender of Borrower’s obligation to deliver such item, and the making of any Credit Extension in the absence of a required item shall be in Lender’s sole discretion.
3.4 Procedures for Borrowing. Subject to the prior satisfaction of all other applicable conditions to the making of a Credit Extension set forth in this Agreement, to obtain a Credit Extension, Borrower shall notify Administrative Agent (which notice shall be irrevocable) by electronic mail or through the Setpoint technology platform provided by Setpoint Technologies, Inc. (the “Setpoint Technologies Platform”) by 12:00 p.m. New York City time at least one (1) Business Day prior to the proposed Funding Date of the Credit Extension. Together with any such electronic notification, Borrower shall deliver to Administrative Agent by electronic mail or through the Setpoint Technologies Platform a completed Payment/Advance Form executed by an Authorized Signer. Administrative Agent shall wire the Credit Extensions to an account designated by Borrower pursuant to wire instructions provided by Borrower or its designee. Lender may make Credit Extensions under this Agreement based on instructions from an Authorized Signer.
4. CREATION OF SECURITY INTEREST
4.1 Grant of Security Interest. Borrower hereby grants Administrative Agent, for the benefit of Lender, to secure the payment and performance in full of all of the Obligations, a continuing security interest in, and pledges to Administrative Agent, for the benefit of Lender, the Collateral, wherever located, whether now owned or hereafter acquired or arising, and all proceeds and products thereof.
If this Agreement is terminated, Administrative Agent’s Lien in the Collateral shall continue until the Obligations (other than inchoate indemnity obligations) are repaid in full in cash. Upon payment in full in cash of the Obligations (other than inchoate indemnity obligations) and at such time as Lender’s obligation to make Credit Extensions has terminated, Administrative Agent shall, at the sole cost and expense of the Credit Parties, release its Liens in the Collateral and all rights therein shall revert to Borrower. In the event (x) all Obligations (other than inchoate indemnity obligations) are satisfied in full in cash, and (y) this Agreement is terminated, Administrative Agent shall terminate the security interest granted herein and under the other Loan Documents.
4.2 Priority of Security Interest. Borrower represents, warrants, and covenants that the security interest granted herein is and shall at all times continue to be a first priority perfected security interest in the Collateral (subject only to Permitted Liens that are permitted pursuant to the terms of this Agreement to have superior priority to Administrative Agent’s Lien under this Agreement) to the extent that such security interest can be perfected by filing a UCC financing statement.
4.3 Authorization to File Financing Statements. Borrower hereby authorizes Administrative Agent to file financing statements, without notice to the Credit Parties and the Property Manager, with all appropriate jurisdictions to perfect or protect Administrative Agent’s interest or rights hereunder, including a notice that any disposition of the Collateral, by any Credit Party or any other Person, shall be deemed to violate the rights of Administrative Agent, on behalf of Lender, under the Code. Such financing statements may indicate the Collateral as “all assets of the Debtor” or words of similar effect, or as being of an equal or lesser scope, or with greater detail, all in Lender’s or Administrative Agent’s discretion. Administrative Agent will deliver copies of all filed financing statements to Borrower within ten (10) days of filing; provided, however, failure of Administrative Agent to deliver such copies shall not be deemed a default or Event of Default by Administrative Agent or Lender.
4.4 Assignment of Eligible Property Legal Documents. In furtherance of the foregoing, Borrower hereby collaterally assigns to Administrative Agent, for the benefit of Lender, all of Borrower’s right, title to and interest in, to and under (but not any obligations under) any PSA, any Eligible Property Legal Documents, all other related agreements, contracts, takeout commitments, documents and instruments evidencing or guarantying any Collateral and all other agreements, documents and instruments related to or constituting any of the foregoing (the “Assigned Documents”). Borrower confirms and agrees that (x) prior to the occurrence of an Event of Default, Borrower shall enforce its rights and remedies under each Assigned Document, and (y) upon the occurrence of an Event of Default, Lender (or its designee) and Administrative Agent shall have the right to enforce Borrower’s rights and remedies under each Assigned Document, but without any obligation on the part of Lender or its designee to perform any of the obligations of Borrower under any such Assigned Document.
| -7- |
5. REPRESENTATIONS AND WARRANTIES
Each Credit Party and the Property Manager represents and warrants as follows:
5.1 Due Organization, Authorization; Power and Authority. It is duly existing and in good standing in its jurisdiction of formation and is qualified and licensed to do business and is in good standing in the Existing State Locations.
The execution, delivery and performance by it of the Loan Documents to which it is a party have been duly authorized, and do not (i) conflict with any of its organizational documents, (ii) contravene, conflict with, constitute a default under or violate any material Requirement of Law, (iii) contravene, conflict or violate any applicable order, writ, judgment, injunction, decree, determination or award of any Governmental Authority by which it or any of its Subsidiaries or any of their property or assets may be bound or affected, (iv) require any action by, filing, registration, or qualification with, or Governmental Approval from, any Governmental Authority (except such Governmental Approvals which have already been obtained and are in full force and effect (or are being obtained pursuant to Section 6.1(b)) or (v) conflict with, contravene, constitute a default or breach under, or result in or permit the termination or acceleration of, any material agreement by which it is bound. It is not in default under any agreement to which it is a party or by which it is bound in which the default could reasonably be expected to have a material adverse effect on its business.
5.2 Collateral. Borrower has good title to, rights in, and the power to transfer each item of the Collateral upon which it purports to grant a Lien hereunder, free and clear of any and all Liens except Permitted Liens. The Collateral is not in the possession of any third party bailee (such as a warehouse). None of the components of the Collateral shall be maintained at locations other than within an Existing State Location.
5.3 Litigation. There are no actions or proceedings pending or, to the knowledge of any Responsible Officer, threatened in writing by or against it or any of its Subsidiaries involving more than, individually or in the aggregate, Fifty Thousand Dollars ($50,000.00).
5.4 Financial Statements; Financial Condition. All consolidated financial statements for the Sponsor and its consolidated Subsidiaries delivered to Administrative Agent fairly present in all material respects its consolidated financial condition and its consolidated results of operations. There has not been any material adverse change in its consolidated financial condition since the date of the most recent financial statements submitted to Administrative Agent.
5.5 Solvency. The fair salable value of its consolidated assets (including goodwill minus disposition costs) exceeds the fair value of its liabilities; it is not left with unreasonably small capital after the transactions in this Agreement; and it is able to pay its debts (including trade debts) as they mature.
5.6 Regulatory Compliance. It is not an “investment company” or a company “controlled” by an “investment company” under the Investment Company Act of 1940, as amended. It is not engaged as one of its important activities in extending credit for margin stock (under Regulations X, T and U of the Federal Reserve Board of Governors). It (a) has complied in all material respects with all Requirements of Law, and (b) has not violated any Requirements of Law the violation of which could reasonably be expected to have a material adverse effect on its business. None of its or any of its Subsidiaries’ properties or assets has been used by it or any Subsidiary or, to the best of its knowledge, by previous Persons, in disposing, producing, storing, treating, or transporting any Hazardous Substance that reasonably could be expected to give rise to liability of it or any Subsidiary. It and each of its Subsidiaries have obtained all consents, approvals and authorizations of, made all declarations or filings with, and given all notices to, all Governmental Authorities that are necessary to continue their respective businesses as currently conducted.
| -8- |
5.7 Subsidiaries; Investments. Borrower does not own any stock, partnership, or other ownership interest or other equity securities except for Permitted Investments.
5.8 Tax Returns and Payments; Pension Contributions. It has timely filed all required tax returns and reports, and it has timely paid all foreign, federal, state and local taxes, assessments, deposits and contributions owed by it that are currently due and payable except (a) to the extent such taxes are being contested in good faith by appropriate proceedings promptly instituted and diligently conducted, so long as such reserve or other appropriate provision, if any, as shall be required in conformity with GAAP shall have been made therefor, or (b) if such taxes, assessments, deposits and contributions do not, individually or in the aggregate, exceed Five Thousand Dollars ($5,000.00).
To the extent it defers payment of any contested taxes, it shall (i) notify Administrative Agent and Lender in writing of the commencement of, and any material development in, the proceedings, and (ii) post bonds or take any other steps required to prevent the Governmental Authority levying such contested taxes from obtaining a Lien upon any of the Collateral that is other than a Permitted Lien. It is unaware of any claims or adjustments proposed for any of its prior tax years which could result in additional taxes becoming due and payable by it. It has paid all amounts necessary to fund all present pension, profit sharing and deferred compensation plans in accordance with their terms, and it has not withdrawn from participation in, and has not permitted partial or complete termination of, or permitted the occurrence of any other event with respect to, any such plan which could reasonably be expected to result in any liability of it, including any liability to the Pension Benefit Guaranty Corporation or its successors or any other governmental agency.
5.9 Use of Proceeds. Borrower shall use the proceeds of the Credit Extensions solely to acquire and hold Eligible Properties to be purchased by it subject to a PSA.
5.10 Full Disclosure. No written representation, warranty or other statement of it in any certificate or written statement given to Administrative Agent and/or Lender, as of the date such representation, warranty, or other statement was made, taken together with all such written certificates and written statements given to Administrative Agent and/or Lender, contains any untrue statement of a material fact or omits to state a material fact necessary to make the statements contained in the certificates or statements not misleading (it being recognized by Administrative Agent and Lender that the projections and forecasts provided by it in good faith and based upon reasonable assumptions are not viewed as facts and that actual results during the period or periods covered by such projections and forecasts may differ from the projected or forecasted results).
5.11 Definition of “Knowledge.” For purposes of the Loan Documents, whenever a representation or warranty is made to its knowledge or awareness, to the “best of” its knowledge, or with a similar qualification, knowledge or awareness means the actual knowledge, after reasonable investigation, of any Responsible Officer.
6. AFFIRMATIVE COVENANTS
Each Credit Party and the Property Manager shall do all of the following:
6.1 Government Compliance.
(a) Maintain its and all its Subsidiaries’ legal existence and good standing in their respective jurisdictions of formation and maintain qualification in each Existing State Location. It shall comply, and have each Subsidiary comply, in all material respects, with all laws, ordinances and regulations to which it is subject.
(b) Obtain all of the Governmental Approvals necessary for the performance by it of its obligations under the Loan Documents to which it is a party and the grant of a security interest to Administrative Agent, for the benefit of Lender, in all of its property. It shall promptly provide copies of any such obtained Governmental Approvals to Administrative Agent and Lender.
| -9- |
6.2 Financial Statements, Reports, Certificates. Provide Administrative Agent and Lender with the following:
(a) Monthly Financial Statements. As soon as available, but no later than thirty (30) days after the last day of each month, a company prepared consolidated and consolidating balance sheet and income statement covering the Sponsor and its consolidated Subsidiaries’ consolidating operations for such month certified by a Responsible Officer and in a form acceptable to Administrative Agent (the “Monthly Financial Statements”);
(b) Monthly Compliance Certificate. Within thirty (30) days after the last day of each month and together with the Monthly Financial Statements, a duly completed Compliance Certificate signed by a Responsible Officer, certifying that as of the end of such month, it was in full compliance with all of the terms and conditions of this Agreement, and setting forth calculations showing compliance with the financial covenants set forth in this Agreement, the calculation of the Borrowing Base on a form acceptable to Administrative Agent and such other information as Administrative Agent or Lender may reasonably request;
(c) Annual Audited Financial Statements. As soon as available, but no later than one hundred twenty (120) days after the last day of its fiscal year, audited consolidated financial statements prepared under GAAP, consistently applied, together with an unqualified opinion on the financial statements from an independent certified public accounting firm reasonably acceptable to Administrative Agent;
(d) Other Statements. Within five (5) days of (i) delivery, copies of all statements, reports and notices made available to its security holders or to any holders of Subordinated Debt and (ii) of receipt, copies of any material adverse notices, reports, management letters, notices from Governmental Authorities or other information contained in writing concerning significant aspects of each of the Credit Party’s operations and financial affairs given by its independent certified public accountants;
(e) SEC Filings. In the event that it becomes subject to the reporting requirements under the Exchange Act within five (5) days of filing, copies of all periodic and other reports, proxy statements and other materials filed by it with the SEC, any Governmental Authority succeeding to any or all of the functions of the SEC or with any national securities exchange, or distributed to its shareholders, as the case may be. Documents required to be delivered pursuant to the terms hereof (to the extent any such documents are included in materials otherwise filed with the SEC) may be delivered electronically and if so delivered, shall be deemed to have been delivered on the date on which it posts such documents, or provides a link thereto, on its website on the internet at its website address; provided, however, it shall promptly notify Administrative Agent and Lender in writing (which may be by electronic mail) of the posting of any such documents;
(f) Beneficial Ownership Information. Prompt written notice of any changes to the beneficial ownership information. It understands and acknowledges that Lender relies on such true, accurate and up-to-date beneficial ownership information to meet Lender’s regulatory obligations to obtain, verify and record information about the beneficial owners of its legal entity customers;
(g) Legal Action Notice. A prompt report of any legal actions pending or threatened in writing against it or any of its Subsidiaries that could result in damages or costs to it or any of its Subsidiaries of, individually or in the aggregate, Fifty Thousand Dollars ($50,000.00);
(h) Regulatory Event. A prompt report of any Regulatory Event pending or threatened against it or any of its Subsidiaries or Affiliates;
(i) Funding Projections. Any reasonably available periodic funding projections of a Credit Party; and
(j) Other Financial Information. Other financial information reasonably requested by Administrative Agent or Lender.
6.3 Taxes; Pensions. Timely file, and require each of its Subsidiaries to timely file, all required tax returns and reports and timely pay, and require each of its Subsidiaries to timely pay, all foreign, federal, state and local taxes, assessments, deposits and contributions owed by it and each of its Subsidiaries, except for deferred payment of any taxes contested pursuant to the terms of Section 5.8 hereof, and shall deliver to Administrative Agent, on demand, appropriate certificates attesting to such payments, and pay all amounts necessary to fund all present pension, profit sharing and deferred compensation plans in accordance with their terms.
| -10- |
6.4 Insurance.
(a) Keep its business and the Collateral insured for risks and in amounts standard for companies in its industry and location and as Lender or Administrative Agent may reasonably request. Insurance policies shall be in a form, with insurance companies rated A- or better by A.M Best and that are not Affiliates of it, and in amounts that are satisfactory to Administrative Agent. All property policies shall have a lender’s loss payable endorsement showing Administrative Agent as the sole lender loss payee. All liability policies shall show, or have endorsements showing, Administrative Agent as an additional insured. Administrative Agent shall be named as lender loss payee and/or additional insured with respect to any such insurance providing coverage in respect of any Collateral.
(b) Ensure that proceeds payable under any property policy are, at Administrative Agent’s option, payable to Administrative Agent on account of the Obligations.
(c) At Administrative Agent or Lender’s request, it shall deliver certified copies of insurance policies and evidence of all premium payments. Each provider of any such insurance required under this Section 6.4 shall agree, by endorsement upon the policy or policies issued by it or by independent instruments furnished to Administrative Agent and Lender, that it will give Administrative Agent and Lender thirty (30) days’ prior written notice before any such policy or policies shall be materially altered or canceled, or ten (10) days prior written notice for cancellation due to non-payment of premium. If it fails to obtain insurance as required under this Section 6.4 or to pay any amount or furnish any required proof of payment to third persons and Lender and/or Administrative Agent, Lender may make all or part of such payment or obtain such insurance policies required in this Section 6.4, and take any action under the policies Lender deems prudent.
6.5 Accounts. It shall not establish or maintain a deposit account or a securities account that is not an Account and it shall not, nor direct any Person to, deposit Income in a deposit account or a securities account that is not an Account.
6.6 Litigation Cooperation. From the date hereof and continuing through the termination of this Agreement, make available to Administrative Agent and Lender, without expense to Administrative Agent, its officers, employees and agents and its books and records, to the extent that Administrative Agent may deem them reasonably necessary to prosecute or defend any third-party suit or proceeding instituted by or against Lender with respect to any Collateral or relating to any Collateral.
6.7 Books and Records. Allow Administrative Agent, Lender, or their agents, at reasonable times, on three (3) Business Days’ notice (provided no notice is required if an Event of Default has occurred and is continuing), to inspect, audit and copy its Books; provided, that prior to the occurrence of an Event of Default, such inspections shall be limited to twice per calendar year. The foregoing inspections and audits shall be at its expense, plus reasonable out-of-pocket expenses of Lender.
6.8 Further Assurances. Execute any further instruments and take further action as Administrative Agent and/or Lender reasonably requests to perfect or continue Administrative Agent’s Lien in the Collateral or to effect the purposes of this Agreement. Deliver to Administrative Agent, within five (5) days after the same are sent or received, copies of all correspondence, reports, documents and other filings with any Governmental Authority regarding compliance with or maintenance of Governmental Approvals or Requirements of Law or that could reasonably be expected to have a material effect on any of the Governmental Approvals or otherwise on the operations of it or any of its Subsidiaries.
6.9 Property Management.
(a) Each Underlying Property shall be managed under the terms and conditions of this Agreement. Borrower hereby engages, appoints, and retains Property Manager as an independent contractor to provide the Services for the Underlying Properties as Borrower’s agent during the term of this Agreement upon the terms and conditions herein set forth. Property Manager accepts such engagement and appointment by Borrower to provide the Services to the Underlying Properties for the term of this Agreement in accordance with the terms and conditions herein provided.
| -11- |
(b) The Property Manager shall provide the Services as specified in this Agreement and such other services as directed by Borrower and agreed by the parties in writing. Notwithstanding the foregoing, Borrower recognizes that vendors and sub-contractors are currently expected to provide certain of the day-to-day property level services (e.g., preservation, repair, management, and related services) on behalf and at the direction of Property Manager and at Borrower’s expense in accordance with the terms of this Agreement.
(c) The Property Manager shall perform the Services for the Underlying Properties in compliance with all applicable federal, state and local laws, ordinances, regulations (and any declaration and by-laws governing the Underlying Properties) and industry guidelines and in accordance with Accepted Property Management Practices and in a good workmanlike manner consistent with industry practices. The Property Manager’s employees and independent contractors shall not be deemed employees of Borrower; provided that Borrower may require that certain employees that it considers unacceptable not be involved in connection with the performance of the Services.
(d) The Property Manager shall provide Borrower with property repair and maintenance Services as are required or advisable in connection with the Underlying Properties. With respect to such Services, Borrower hereby expressly authorizes Property Manager to arrange for, supervise, and enter into contracts for all repairs and maintenance as Property Manager considers necessary and appropriate.
(e) Notwithstanding anything to the contrary in this Agreement, Borrower shall retain the authority and responsibility to supervise Property Manager in connection with the performance of the Services and the Property Manager shall not make any material change to its Underwriting Policies without the consent of Administrative Agent.
(f) The Property Manager shall maintain an accurate set of books of account and other records, in form and substance mutually agreed upon, with respect to the Underlying Properties and the Services, containing, among other things, separate entries for all amounts received and expenditures incurred in the management of the Underlying Properties and the provision of the Services. Such books of account shall be available upon five (5) days’ advanced written notice, during normal business hours for inspection by Borrower, Administrative Agent, Lender or Borrower’s, Administrative Agent’s or Lender’s duly authorized agents. Such books and records shall be kept, in all material respects, in accordance with sound accounting practices.
(g) The Property Manager shall provide to Borrower and Agent or their respective designees the reports required to be delivered with respect to the Underlying Properties, as and when required hereunder. The Property Manager shall make representatives available, at reasonable times and on reasonable notice, but no less than five (5) Business Days, to consult with Borrower, Agent or their respective designees on matters relating to the provision of the Services.
(h) All compensation and other similar fees to be paid to Property Manager in connection with the Services shall be set forth and made in accordance with Exhibit C, and the Property Manager shall not be entitled to any other additional or separate compensation from Borrower under this Agreement.
(i) The Property Manager shall be solely responsible for all acts or omissions of any vendor or sub-contractor used by it.
(j) The Property Manager shall comply with all privacy and data protection laws, rules, and regulations that are or that may in the future be applicable to the information disclosed by Borrower or learned by the Property Manager while providing the Services, pursuant to this Agreement or in connection with any transactions or activities covered by this Agreement.
| -12- |
(k) Borrower shall not be liable to Property Manager or others for, and Property Manager shall defend, indemnify and hold Borrower, Administrative Agent and Lender and each of their affiliates, officers, members, managers, directors, investors, agents, contractors, subcontractors, residents, visitors, licensees, invitees, permitees and employees harmless and to save and defend it from and against any and all liabilities, losses, costs, suits, damages and expenses (including reasonable attorneys’ fees and costs) arising from third party claims, whether or not occurring during the term of this Agreement, arising out of or incurring in connection with (a) any injury or damage to or suffered by persons or property of any kind or nature to the extent such injury or damage arises out of or results from (i) the gross negligence, willful misconduct or omissions by Property Manager or of any Property Manager vendor and their respective employees, agents, servants or other persons for whom Property Manager is responsible (collectively, “Manager Parties”), (ii) a breach by Property Manager of this Agreement or any term, provision, covenant, or representation contained herein, and (iii) any violation of applicable laws by any Manager Party.
(l) Throughout the term of this Agreement and for a period of twelve (12) months following the termination or expiration of this Agreement, Property Manager shall maintain in full force and effect such kinds and amounts of insurance coverage as shall be required to be maintained pursuant to the provisions of any mortgage, deed of trust, or other security instrument (to the extent applicable) with respect to the Underlying Properties and such other insurance (e.g, fire, flood, earthquake, etc.) as Property Manager considers appropriate in connection with its business, including, but not limited to, the following coverages:
(i) Commercial general liability insurance with minimum limits of $1,000,000 per occurrence and $5,000,000 general aggregate. Aggregate limits may be met through a combination of general liability and umbrella or excess liability insurance policies.
(ii) Borrower shall be named as an additional insured under Property Manager’s commercial general liability and umbrella or excess liability policies.
(iii) Property Manager’s insurance shall be primary and Borrower’s insurance shall not contribute in any way to claims, loss, costs, expenses or attorney fees arising out of the Property Manager’s operations. Property Manager’s liability insurance policies shall include a primary and non-contributory endorsement naming Borrower.
(iv) Workers Compensation and Employers Liability coverage with minimum limits of $1,000,000 per accident or statutory limits.
(v) Property Manager and their insurance carriers shall waive all rights of subrogation against Borrower.
(vi) Property Manager’s Errors & Omissions with minimum limits of $1,000,000 per occurrence and $2,000,000 in the aggregate, naming Borrower as additional insured.
(vii) Employment Practices Liability with minimum limits of $1,000,000 per occurrence. Such policy shall include coverage for Third Party Wrongful Acts.
(viii) Network security and cyber liability insurance that includes coverage for the anticipated costs and expenses associated with a data security incident or evidence of insurance in lieu of policy.
(ix) Borrower shall be provided with a certificate of insurance for Property Manager’s commercial general liability and workers compensation coverage for Property Manager’s employees. Such liability insurance shall include, where allowable under all applicable laws, a provision wherein the insurance company shall provide to Borrower 30-days’ written notice of cancellation, material change or non-renewal and 10-days’ notice for non-payment of premiums.
(m) The Property Manager is an independent contractor and nothing contained in this Agreement or in any document executed in connection with this Agreement shall be construed to create a joint venture, partnership or agency relationship between the parties. In no event shall Property Manager have any obligation or liability whatsoever with respect to any debts, obligations or liabilities of Borrower other than as expressly set forth herein. The Property Manager shall have no authority to enter into agreements of any kind on behalf of Borrower or otherwise bind or obligate Borrower to any third party in any manner whatsoever other than as expressly set forth in this Agreement.
| -13- |
(n) The Property Manager shall (i) diligently perform and observe all of the terms, covenants and conditions of this Agreement as such terms may apply to the Property Manager and (ii) promptly notify Administrative Agent of any Property Manager Default or any default by the Property Manager in the performance or observance of any of the terms, covenants or conditions of this Agreement that may apply to the Property Manager. The Property Manager shall not sub-contract any or all of its management responsibilities under this Agreement to a third-party without the prior written consent of Administrative Agent.
(o) Without limitation of the foregoing, at any time prior to the payment in full of the Obligations hereunder, Administrative Agent may, following and during the continuance of an Event of Default or a Property Manager Default, terminate and replace the related Property Manager and perform any or all of its duties under this Agreement, without penalty or fee. At such time as the Property Manager may be removed, Administrative Agent shall appoint a successor Property Manager in its reasonable discretion.
(p) In connection with any termination of Services, any resignation by the Property Manager or any replacement of the Property Manager, the Property Manager agrees to cooperate with the Credit Parties, Administrative Agent and Lender or its designee, and to cause Property Manager’s officers and employees to cooperate (during business hours and upon reasonable advance notice), in the transition to any successor Property Manager.
(q) Any and all amounts owed to the Property Manager by Borrower and any and all liens, rights and interests (whether choate or inchoate and including, without limitation, all mechanic’s and materialmen’s liens under applicable law) owed, claimed or held by Property Manager in and to the Underlying Properties are and shall be in all respects subordinate and inferior to the rights, liens and security interests for the benefit of Administrative Agent, and securing the repayment of the Credit Extensions and the performance of the obligations under this Agreement and the other Loan Documents, and all renewals, extensions, increases, supplements, amendments, modifications or replacements thereof. All Property Manager fees and all rights and privileges of Property Manager to payment by Borrower of such fees and any other amounts owed to Property Manager by Borrower are hereby and shall at all times continue to be subject and subordinate in all respects in lien and payment to the lien and payment of this Agreement and the other Loan Documents, and the rights, privileges and powers of Administrative Agent, for the benefit of Lender, hereunder.
(r) Notwithstanding any prior termination of this Agreement, to the fullest extent permitted by applicable law, the Property Manager agrees that it shall not institute, or join any other Person in instituting, a petition or proceeding that causes (A) Borrower to be a debtor under any federal or state bankruptcy or similar insolvency law, (B) a trustee, conservator, receiver, liquidator, or similar official to be appointed for Borrower or any substantial part of any of its assets or (C) Borrower to be subject to an Insolvency Proceeding.
6.10 Servicing. It shall, at all times during the term of this Agreement and during which a Credit Extension is outstanding, contract with a servicer to service the Underlying Property consistent with the degree of skill and care that it customarily requires with respect to similar properties owned or managed by it and in accordance with generally accepted servicing practices. It shall ensure that servicer (i) complies with all applicable federal, state and local laws and regulations, (ii) maintains all state and federal licenses necessary for it to perform its servicing responsibilities hereunder and (iii) does not impair the rights of Administrative Agent or Lender in any Underlying Property or any payment thereunder.
6.11 Security Interest. Borrower shall do all things necessary or required by the Loan Documents, the Eligible Property Legal Documents or Requirements of Law, or as requested by Administrative Agent to preserve the Collateral so that it remains subject to a perfected security interest hereunder with the priority provided for herein, including executing or causing to be executed (A) such other instruments or notices as may be necessary or appropriate and filing and maintaining effective UCC financing statements, continuation statements and assignments and amendments thereto and (B) all documents necessary to collaterally assign to Administrative Agent all rights (but none of the obligations) of it under each PSA.
| -14- |
6.12 Custodial Delivery. It shall deliver to Custodian via the Setpoint Technologies Platform, as soon as possible but no later than seven (7) days after each Funding Date, (i) the Eligible Property Legal Documents relating to each Eligible Property that was financed on such Funding Date and (ii) a schedule identifying for each such Eligible Property the related Eligible Property Legal Documents being delivered and identifying, as applicable, for each Eligible Property Legal Document, the Data Fields. It shall promptly deliver or cause to be delivered, or do such other acts as may be reasonably required by Administrative Agent and/or Lender, to cure any and all exceptions to the Eligible Property Legal Documents that are identified by the Custodian.
6.13 Changes in Existing State Locations. It shall provide Administrative Agent and/or Lender with ninety (90) days prior written notice before conducting any business or operations in any states other than in an Existing State Location.
6.14 Additional Collateral. Borrower will cause each of its designated Series to become a guarantor under the Series Guaranty and Pledge Agreement by executing a joinder thereto in a form and substance acceptable to Administrative Agent within ten (10) Business Days of formation of such Series, but in any event prior to any Credit Extension with respect to such Series or the Underlying Property owned by such Series. Upon execution of a joinder to the Series Guaranty and Pledge Agreement, each Series shall (i) automatically become a guarantor under thereunder and thereupon shall have all of the rights, benefits, duties and obligations in such capacity under the Series Guaranty and Pledge Agreement, and (ii) thereby grant to Administrative Agent for the benefit of Lender a first priority lien and security interest in any property, real or personal, of such Series, including, without limitation, the Underlying Property owned by such Series and all other rights, title and interests appurtenant or related thereto.
6.15 Post-Closing Items.
(a) Borrower will deliver to Administrative Agent a Deposit Account Control Agreement with respect to the Collection Account and Reserve Account acceptable to Administrative Agent and executed by Borrower and Account Bank within thirty (30) days after the Effective Date.
(b) Borrower will deliver to Administrative Agent evidence of insurance compliant with Section 6.4 of this Agreement within thirty (30) days after the Effective Date.
7. NEGATIVE COVENANTS
Each Credit Party shall not do any of the following (except for Section 7.4 through Section 7.7 which shall be solely with respect to Borrower) without Administrative Agent’s prior written consent:
7.1 Changes in Business. It shall not make any material change in the nature of its business as conducted on the Effective Date.
7.2 Mergers or Acquisitions. Merge or consolidate, or permit any of its Subsidiaries to merge or consolidate, with any other Person, or acquire, or permit any of its Subsidiaries to acquire, all or substantially all of the capital stock or property of another Person (including, without limitation, by the formation of any Subsidiary or pursuant to a Division). Borrower shall not form or create any Subsidiary other than the Series created by Borrower in accordance with Borrower’s Operating Documents as contemplated herein.
7.3 Indebtedness. Create, incur, assume, or be liable for any Indebtedness, or permit any Subsidiary to do so, other than Permitted Indebtedness.
7.4 Encumbrance. Create, incur, allow, or suffer any Lien on any of its property, or assign or convey any right to receive income, including the sale of any Accounts, or permit any of its Subsidiaries to do so, except for Permitted Liens, permit any Collateral not to be subject to the first priority security interest granted herein to the extent such security interest can be perfected by filing a UCC financing statement, or enter into any agreement, document, instrument or other arrangement (except with or in favor of Lender or Administrative Agent for the benefit of Lender) with any Person which directly or indirectly prohibits or has the effect of prohibiting Sponsor or any Subsidiary from assigning, mortgaging, pledging, granting a security interest in or upon, or encumbering any of Sponsor’s or any Subsidiary’s Intellectual Property, except as is otherwise permitted in the definition of Permitted Liens herein.
| -15- |
7.5 Distributions; Investments. (a) Pay any dividends or make any distribution or payment or redeem, retire or purchase any capital stock; or (b) directly or indirectly make any Investment (including, without limitation, by the formation of any Subsidiary) other than Permitted Investments.
7.6 Transactions with Affiliates. Directly or indirectly enter into or permit to exist any material transaction with any Affiliate of it, except for the Loan Documents and transactions that are in the ordinary course of its business, upon fair and reasonable terms that are no less favorable to it than would be obtained in an arm’s length transaction with a non-affiliated Person.
7.7 Subordinated Debt. (a) Make or permit any payment on any Subordinated Debt, except under the terms of the subordination, intercreditor, or other similar agreement to which such Subordinated Debt is subject, or (b) amend any provision in any document relating to the Subordinated Debt which would increase the amount thereof, provide for earlier or greater principal, interest, or other payments thereon, or adversely affect the subordination thereof to Obligations owed to Lender.
7.8 Compliance. Become an “investment company” or a company controlled by an “investment company”, under the Investment Company Act of 1940, as amended, or undertake as one of its important activities extending credit to purchase or carry margin stock (as defined in Regulation U of the Board of Governors of the Federal Reserve System), or use the proceeds of any Credit Extension for that purpose; fail to meet the minimum funding requirements of ERISA, permit a Reportable Event or Prohibited Transaction, as defined in ERISA, to occur; fail to comply with the Federal Fair Labor Standards Act or violate any other law or regulation, if the violation could reasonably be expected to have a material adverse effect on its business, or permit any of its Subsidiaries to do so; withdraw or permit any Subsidiary to withdraw from participation in, permit partial or complete termination of, or permit the occurrence of any other event with respect to, any present pension, profit sharing and deferred compensation plan which could reasonably be expected to result in any liability of it, including any liability to the Pension Benefit Guaranty Corporation or its successors or any other governmental agency.
7.9 Minimum Tangible Net Worth. It shall not permit the Tangible Net Worth of the Sponsor and any consolidated Subsidiaries to be less than $2,000,000.00 as long as any Obligations are outstanding.
7.10 Minimum Liquidity. It shall not permit the Liquidity of the Sponsor and any consolidated Subsidiaries to be less than $1,500,000.00; provided, such amount shall be reduced to $1,000,000 until the earlier of (x) the date of the First New Equity Capital or (y) November 30, 2023.
7.11 Underlying Customer Documents. It shall not materially alter, revise supplement or omit any provisions of the forms of any Underlying Customer Documents without Administrative Agent’s prior written approval.
8. EVENTS OF DEFAULT
Any one of the following shall constitute an event of default (an “Event of Default”) under this Agreement:
8.1 Payment Default. Borrower fails to (a) make any payment of principal or interest on any Credit Extension when due, or (b) pay any other Obligations within three (3) Business Days after such Obligations are due and payable (which three (3) Business Day cure period shall not apply to payments due on the Revolving Loan Maturity Date). During the cure period, the failure to make or pay any payment specified under clause (b) hereunder is not an Event of Default (but no Credit Extension will be made during the cure period);
8.2 Covenant Default.
(a) Any applicable Credit Party fails or neglects to perform any obligation in Sections 6.6, 6.10 or 6.11 or violates any covenant in Section 7; or
| -16- |
(b) The Property Manager fails or neglects to perform any obligation in Section 6.9; or
(c) Any Credit Party fails or neglects to perform, keep, or observe any other term, provision, condition, covenant or agreement contained in this Agreement or any Loan Documents, and as to any default (other than those specified in this Section 8) under such other term, provision, condition, covenant or agreement that can be cured, has failed to cure the default within ten (10) days after the occurrence thereof; provided, however, that if the default cannot by its nature be cured within the ten (10) day period or cannot after diligent attempts by such Credit Party be cured within such ten (10) day period, and such default is likely to be cured within a reasonable time, then such Credit Party shall have an additional period (which shall not in any case exceed twenty (20) days) to attempt to cure such default, and within such reasonable time period the failure to cure the default shall not be deemed an Event of Default (but no Credit Extensions shall be made during such cure period). Cure periods provided under this section shall not apply, among other things, to any other covenants set forth in clause (a) or (b) above;
8.3 Material Adverse Change. A Material Adverse Change occurs;
8.4 Insolvency. (a) Any Credit Party or any of their Subsidiaries is unable to pay its debts (including trade debts) as they become due or otherwise becomes insolvent; (b) any Credit Party or any of their Subsidiaries begins an Insolvency Proceeding; or (c) an Insolvency Proceeding is begun against any Credit Party or any of their Subsidiaries and is not dismissed or stayed within sixty (60) days (but no Credit Extensions shall be made while any of the conditions described in clause (a) exist and/or until any Insolvency Proceeding is dismissed);
8.5 Cross-Default. There is, under any agreement to which Sponsor is a party with a third party or parties, any default resulting in a right by such third party or parties, whether or not exercised, to accelerate the maturity of any Indebtedness in an amount individually or in the aggregate in excess of Fifty Thousand Dollars ($50,000.00) that remains uncured, or with respect to defaults of principal payments, for two (2) days or, with respect to defaults of interest payments, for five (5) days;
8.6 Judgments; Penalties. One or more fines, penalties or final judgments, orders or decrees for the payment of money in an amount, individually or in the aggregate, of at least Fifty Thousand Dollars ($50,000.00) (not covered by independent third-party insurance as to which liability has been accepted by such insurance carrier) shall be rendered against any Credit Party by any Governmental Authority, and the same are not, within thirty (30) days after the entry, assessment or issuance thereof, discharged, satisfied, or paid, or after execution thereof, stayed or bonded pending appeal, or such judgments are not discharged prior to the expiration of any such stay (provided that no Credit Extensions will be made prior to the satisfaction, payment, discharge, stay, or bonding of such fine, penalty, judgment, order or decree);
8.7 Misrepresentations. Any Credit Party, Property Manager or any Person acting for such Credit Party or Property Manager makes any representation, warranty, or other statement now or later in this Agreement, any Loan Document or in any writing delivered to Administrative Agent and/or Lender or to induce Administrative Agent and/or Lender to enter this Agreement or any Loan Document, and such representation, warranty, or other statement is incorrect in any material respect when made;
8.8 Subordinated Debt. Any document, instrument, or agreement evidencing any Subordinated Debt shall for any reason be revoked or invalidated or otherwise cease to be in full force and effect, any Person shall be in breach thereof or contest in any manner the validity or enforceability thereof or deny that it has any further liability or obligation thereunder, or the Obligations shall for any reason be subordinated or shall not have the priority contemplated by this Agreement or any applicable subordination or intercreditor agreement;
8.9 Governmental Approvals. Any Governmental Approval shall have been (a) revoked, rescinded, suspended, modified in an adverse manner or not renewed in the ordinary course for a full term or (b) subject to any decision by a Governmental Authority that designates a hearing with respect to any applications for renewal of any of such Governmental Approval or that could result in the Governmental Authority taking any of the actions described in clause (a) above, and such decision or such revocation, rescission, suspension, modification or non-renewal (i) causes, or could reasonably be expected to cause, a Material Adverse Change, or (ii) adversely affects the legal qualifications of any Credit Party, the Property Manager or any of their Subsidiaries to hold such Governmental Approval in any applicable jurisdiction and such revocation, rescission, suspension, modification or non-renewal could reasonably be expected to affect the status of or legal qualifications of the Credit Party, the Property Manager or any of their Subsidiaries to hold any Governmental Approval in any other jurisdiction;
| -17- |
8.10 Regulatory Event. The occurrence and continuance of a Regulatory Event affecting or involving any of the Credit Parties or the Property Manager;
8.11 Property Management Default. The occurrence and continuance of a Property Manager Default; or
8.12 Change in Control. The occurrence of any Change in Control.
9. ADMINISTRATIVE AGENT’S RIGHTS AND REMEDIES
9.1 Rights and Remedies. Upon the occurrence and during the continuance of an Event of Default, Administrative Agent, on behalf of Lender, may do any or all of the following:
(a) declare all Obligations immediately due and payable (but if an Event of Default described in Section 8.4 occurs all Obligations are immediately due and payable without any action by Lender or Administrative Agent);
(b) stop advancing money or extending credit for Borrower’s benefit under this Agreement or under any other agreement between any Credit Party, Administrative Agent and/or Lender;
(c) obtain physical possession of all files of Borrower relating to the Underlying Property and the Collateral which are then or may thereafter come into the possession of a Borrower or any third party acting for Borrower and Borrower shall deliver to Administrative Agent such assignments as Administrative Agent shall request;
(d) following written notice by Administrative Agent, on behalf of Lender (acting in its sole discretion) of the exercise of control rights with respect to the Collateral pursuant to and in accordance with the UCC, Borrower will sell, otherwise dispose of or repay any Obligations with respect to any Collateral as directed by Lender, provided that any such sale or other disposition directed by Administrative Agent, on behalf of Lender shall be on commercially reasonable terms in every aspect and shall be subject to the rights of any Underlying Customer. The proceeds of any such sale or disposition shall be applied in accordance with Section 2.5(c);
(e) following written notice by Administrative Agent, on behalf of Lender, execute and record mortgages or deeds of trust, as applicable, in favor of Administrative Agent, with respect to the Underlying Properties; and
(f) exercise all rights and remedies available to Lender under the Loan Documents or at law or equity, including all remedies provided under the Code (including disposal of the Collateral pursuant to the terms thereof).
9.2 Power of Attorney. Borrower hereby irrevocably appoints Administrative Agent, on behalf of Lender, as its lawful attorney-in-fact, exercisable upon the occurrence and during the continuance of an Event of Default, to:
(a) in the name of Borrower, as applicable, or in its own name, or otherwise, to take possession of and endorse and collect any checks, drafts, notes, acceptances or other instruments for the payment of moneys due with respect to any other Collateral and to file any claim or to take any other action or proceeding in any court of law or equity or otherwise deemed appropriate by Administrative Agent for the purpose of collecting any and all such moneys due with respect to any other Collateral whenever payable;
(b) to pay or discharge taxes and Liens levied or placed on or threatened against the Collateral; and
| -18- |
(c) (A) to direct any party liable for any payment under any Collateral to make payment of any and all moneys due or to become due thereunder as Administrative Agent shall direct, including any payment agent with respect to any Collateral; (B) to ask or demand for, collect, receive payment of and receipt for, any and all moneys, claims and other amounts due or to become due at any time in respect of or arising out of any Collateral; (C) to sign and endorse any invoices, assignments, verifications, notices and other documents in connection with any Collateral; (D) to commence and prosecute any suits, actions or proceedings at law or in equity in any court of competent jurisdiction to collect the Collateral or any proceeds thereof and to enforce any other right in respect of any Collateral; (E) to defend any suit, action or proceeding brought against Borrower with respect to any Collateral; (F) to settle, compromise or adjust any suit, action or proceeding described in clause (E) above and, in connection therewith, to give such discharges or releases as Administrative Agent may deem appropriate; and (G) generally, to sell, transfer, pledge and make any agreement with respect to or otherwise deal with any Collateral as fully and completely as though Administrative Agent were the absolute owner thereof for all purposes, and to do, at Administrative Agent’s option and Borrower’s expense, at any time, and from time to time, all acts and things which Administrative Agent deems necessary to protect, preserve or realize upon the Collateral and Administrative Agent’s Liens thereon and to effect the intent of this Agreement, all as fully and effectively as Borrower might do.
Borrower hereby appoints Administrative Agent, acting on behalf of Lender, as its lawful attorney-in-fact to sign Borrower’s name on any documents necessary to perfect or continue the perfection of Administrative Agent’s security interest in the Collateral regardless of whether an Event of Default has occurred until all Obligations have been satisfied in full and Lender is under no further obligation to make Credit Extensions hereunder. Administrative Agent’s foregoing appointment as Borrower’s attorney in fact, and all of Lender’s rights and powers, coupled with an interest, are irrevocable until all Obligations have been fully repaid and performed and Lender’s obligation to provide Credit Extensions terminates.
9.3 Protective Payments. If any Credit Party fails to obtain the insurance called for by Section 6.4 or fails to pay any premium thereon or fails to pay any other amount which a Credit Party is obligated to pay under this Agreement or any other Loan Document or which may be required to preserve the Collateral, Administrative Agent may obtain such insurance or make such payment, and all amounts so paid by Administrative Agent are Lender Expenses and immediately due and payable, bearing interest at the then highest rate applicable to the Obligations, and secured by the Collateral. Administrative Agent will make reasonable efforts to provide the Credit Parties with notice of Administrative Agent obtaining such insurance at the time it is obtained or within a reasonable time thereafter. No payments by Administrative Agent are deemed an agreement to make similar payments in the future or Administrative Agent’s waiver of any Event of Default.
9.4 Application of Payments and Proceeds Upon Default. If an Event of Default has occurred and is continuing, Administrative Agent, acting at Lender’s direction, shall have the right to apply in any order any funds in its possession, whether from Borrower account balances, payments, proceeds realized as the result of any exercises of Purchase Rights or other disposition of the Collateral, or otherwise, to the Obligations. Administrative Agent shall pay any surplus to Borrower or to other Persons legally entitled thereto; Borrower shall remain liable to Lender for any deficiency. If Administrative Agent, directly or indirectly, enters into a deferred payment or other credit transaction with any purchaser at any sale of Collateral, Administrative Agent shall have the option, exercisable at any time, of either reducing the Obligations by the principal amount of the purchase price or deferring the reduction of the Obligations until the actual receipt by Administrative Agent of cash therefor.
9.5 No Waiver; Remedies Cumulative. Administrative Agent and/or Lender’s failure, at any time or times, to require strict performance by any Credit Party or the Property Manager of any provision of this Agreement or any other Loan Document shall not waive, affect, or diminish any right of Administrative Agent and/or Lender thereafter to demand strict performance and compliance herewith or therewith. No waiver hereunder shall be effective unless signed by the party granting the waiver and then is only effective for the specific instance and purpose for which it is given. Lender’s rights and remedies under this Agreement and the other Loan Documents are cumulative. Lender has all rights and remedies provided under the Code, by law, or in equity. Lender’s exercise of one right or remedy is not an election and shall not preclude Lender from exercising any other remedy under this Agreement or other remedy available at law or in equity, and Lender’s waiver of any Event of Default is not a continuing waiver. Lender’s delay in exercising any remedy is not a waiver, election, or acquiescence.
| -19- |
9.6 Demand Waiver. The Credit Parties and the Property Manager waive demand, notice of dishonor, notice of payment and nonpayment, , nonpayment at maturity, release, compromise, settlement, extension, or renewal of accounts, documents, instruments, chattel paper, and guarantees held by Lender or Administrative Agent, on behalf of Lender, on which such Credit Party or Property Manager is liable.
10. NOTICES
All notices, consents, requests, approvals, demands, or other communication by any party to this Agreement or any other Loan Document must be in writing and shall be deemed to have been validly served, given, or delivered: (a) upon the earlier of actual receipt and three (3) Business Days after deposit in the U.S. mail, first class, registered or certified mail return receipt requested, with proper postage prepaid; (b) upon transmission, when sent by electronic mail or facsimile transmission; (c) one (1) Business Day after deposit with a reputable overnight courier with all charges prepaid; or (d) when delivered, if hand-delivered by messenger, all of which shall be addressed to the party to be notified and sent to the address, facsimile number, or email address indicated below. Lender, Borrower, Sponsor or Administrative Agent may change its mailing or electronic mail address or facsimile number by giving the other party written notice thereof in accordance with the terms of this Section 10.
| If to Borrower: | Mission Property Holdings LLC | |
| 548 Market Street #25841 San Francisco, CA 94104 | ||
| E-mail Address: legal@ownify.com | ||
| If to Sponsor: | Ownify, Inc. | |
| 548 Market Street #25841 San Francisco, CA 94104 | ||
| E-mail Address: legal@ownify.com | ||
| If to Lender: | Setpoint Residential Fintech Fund L.P. | |
| 2028 E Ben White Blvd #240-8946 | ||
| Austin, TX 78741 | ||
| E-mail Address: legal@setpoint.io | ||
| If to Administrative Agent: | Setpoint Residential Fintech Fund L.P. | |
| 2028 E Ben White Blvd #240-8946 | ||
| Austin, TX 78741 | ||
| E-mail Address: legal@setpoint.io |
11. APPLICABLE LAW; CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL
11.1 APPLICABLE LAW. THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES (OTHER THAN SECTIONS 5-1401 AND 5-1402 OF THE NEW YORK GENERAL OBLIGATIONS LAW) THEREOF.
| -20- |
11.2 CONSENT TO JURISDICTION. ALL JUDICIAL PROCEEDINGS BROUGHT AGAINST THE CREDIT PARTIES OR THE PROPERTY MANAGER ARISING OUT OF OR RELATING HERETO OR ANY OTHER LOAN DOCUMENT, OR ANY OF THE OBLIGATIONS, MAY BE BROUGHT IN ANY STATE OR FEDERAL COURT OF COMPETENT JURISDICTION IN THE STATE, COUNTY AND CITY OF NEW YORK. BY EXECUTING AND DELIVERING THIS AGREEMENT, THE CREDIT PARTIES AND THE PROPERTY MANAGER, FOR ITSELF AND IN CONNECTION WITH ITS PROPERTIES, IRREVOCABLY (i) ACCEPTS GENERALLY AND UNCONDITIONALLY THE NONEXCLUSIVE JURISDICTION AND VENUE OF SUCH COURTS, (ii) WAIVES ANY DEFENSE OF FORUM NON CONVENIENS, (iii) AGREES THAT SERVICE OF ALL PROCESS IN ANY SUCH PROCEEDING IN ANY SUCH COURT MAY BE MADE BY REGISTERED OR CERTIFIED MAIL, RETURN RECEIPT REQUESTED, TO THE CREDIT PARTIES OR THE PROPERTY MANAGER AT THEIR ADDRESS PROVIDED IN ACCORDANCE WITH THIS AGREEMENT AND TO ANY PROCESS AGENT APPOINTED IS SUFFICIENT TO CONFER PERSONAL JURISDICTION OVER THE CREDIT PARTIES AND THE PROPERTY MANAGER IN ANY SUCH PROCEEDING IN ANY SUCH COURT, AND OTHERWISE CONSTITUTES EFFECTIVE AND BINDING SERVICE IN EVERY RESPECT, AND (iv) AGREES THAT LENDER RETAINS THE RIGHT TO SERVE PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR TO BRING PROCEEDINGS AGAINST THE CREDIT PARTIES AND THE PROPERTY MANAGER IN THE COURTS OF ANY OTHER JURISDICTION.
11.3 WAIVER OF JURY TRIAL. EACH PARTY TO THIS AGREEMENT HEREBY AGREES TO WAIVE ITS RESPECTIVE RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING HEREUNDER OR UNDER ANY OF THE OTHER LOAN DOCUMENTS OR ANY DEALINGS BETWEEN IT RELATING TO THE SUBJECT MATTER OF THIS AGREEMENT OR THE TRANSACTIONS CONTEMPLATED HEREUNDER. THE SCOPE OF THIS WAIVER IS INTENDED TO BE ALL ENCOMPASSING OF ANY AND ALL DISPUTES THAT MAY BE FILED IN ANY COURT AND THAT RELATE TO THE SUBJECT MATTER OF THIS TRANSACTION, INCLUDING CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS AND ALL OTHER COMMON LAW AND STATUTORY CLAIMS. EACH PARTY TO THIS AGREEMENT ACKNOWLEDGES THAT THIS WAIVER IS A MATERIAL INDUCEMENT TO ENTER INTO A BUSINESS RELATIONSHIP, THAT IT HAS ALREADY RELIED ON THIS WAIVER IN ENTERING INTO THIS AGREEMENT, AND THAT IT WILL CONTINUE TO RELY ON THIS WAIVER IN ITS RELATED FUTURE DEALINGS. EACH OF THE PARTIES TO THIS AGREEMENT FURTHER WARRANTS AND REPRESENTS THAT IT HAS REVIEWED THIS WAIVER WITH ITS LEGAL COUNSEL AND THAT IT KNOWINGLY AND VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS FOLLOWING CONSULTATION WITH LEGAL COUNSEL. THIS WAIVER IS IRREVOCABLE, MEANING THAT IT MAY NOT BE MODIFIED EITHER ORALLY OR IN WRITING (OTHER THAN BY A MUTUAL WRITTEN WAIVER SPECIFICALLY REFERRING TO THIS SECTION 11.3 AND EXECUTED BY EACH OF THE PARTIES HERETO), AND THIS WAIVER SHALL APPLY TO ANY SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS OR MODIFICATIONS HERETO OR ANY OF THE OTHER LOAN DOCUMENTS OR TO ANY OTHER DOCUMENTS OR AGREEMENTS RELATING TO THE LOANS MADE HEREUNDER. IN THE EVENT OF LITIGATION, THIS AGREEMENT MAY BE FILED AS A WRITTEN CONSENT TO A TRIAL BY THE COURT.
11.4 Survival. This Section 11 shall survive the termination of this Agreement.
12. GENERAL PROVISIONS
12.1 Survival. All covenants, representations and warranties made in this Agreement shall continue in full force until this Agreement has terminated pursuant to its terms and all Obligations have been satisfied. Those obligations that are expressly specified in this Agreement as surviving this Agreement’s termination shall continue to survive notwithstanding this Agreement’s termination. Without limiting the foregoing, except as otherwise provided in Section 4.1, the grant of a security interest by Borrower in Section 4.1 shall survive until the termination of this Agreement.
12.2 Successors and Assigns. This Agreement binds and is for the benefit of the successors and permitted assigns of each party. The Credit Parties and the Property Manager may not assign this Agreement or any rights or obligations under it without Lender’s prior written consent (which may be granted or withheld in Lender’s discretion). Lender has the right, without the consent of or notice to the Credit Parties or the Property Manager, to sell, transfer, assign, negotiate, or grant participation in all or any part of, or any interest in, Lender’s obligations, rights, and benefits under this Agreement and the other Loan Documents.
| -21- |
12.3 Indemnification. The Credit Parties agree to indemnify, defend and hold Lender, Administrative Agent and their directors, officers, employees, agents, attorneys, or any other Person affiliated with or representing Administrative Agent or Lender (each, a “Lender Indemnified Person”) harmless against: (i) all obligations, demands, claims, and liabilities (collectively, “Claims”) claimed or asserted by any other party and (ii) all losses or expenses (including Lender Expenses) in any way suffered, incurred, or paid by such Lender Indemnified Person, in each case, as a result of, following from, consequential to, in connection with, or arising from the transactions contemplated by the Loan Documents, including but not limited to the occurrence of a Regulatory Event affecting or involving any of the Credit Parties or the Property Manager, except for Claims and/or losses directly caused by such Indemnified Person’s gross negligence, willful misconduct or fraud.
This Section 12.3 shall survive until all statutes of limitation with respect to the Claims, losses, and expenses for which indemnity is given shall have run.
12.4 Severability of Provisions. Each provision of this Agreement is severable from every other provision in determining the enforceability of any provision.
12.5 Amendments in Writing; Waiver; Integration. No purported amendment or modification of any Loan Document, or waiver, discharge or termination of any obligation under any Loan Document, shall be enforceable or admissible unless, and only to the extent, expressly set forth in a writing signed by the party against which enforcement or admission is sought; provided, that Administrative Agent shall be entitled to amend Schedule A attached hereto in order to memorialize Upsize Amounts and Downsize Amounts. Without limiting the generality of the foregoing, no oral promise or statement, nor any action, inaction, delay, failure to require performance or course of conduct shall operate as, or evidence, an amendment, supplement or waiver or have any other effect on any Loan Document. Any waiver granted shall be limited to the specific circumstance expressly described in it, and shall not apply to any subsequent or other circumstance, whether similar or dissimilar, or give rise to, or evidence, any obligation or commitment to grant any further waiver. The Loan Documents represent the entire agreement about this subject matter and supersede prior negotiations or agreements. All prior agreements, understandings, representations, warranties, and negotiations between the parties about the subject matter of the Loan Documents merge into the Loan Documents.
12.6 Counterparts. This Agreement may be executed in any number of counterparts and by different parties on separate counterparts, each of which, when executed and delivered, is an original, and all taken together, constitute one Agreement.
12.7 Right of Set Off. The Credit Parties hereby grant to Lender, a lien, security interest and right of set off as security for all Obligations to Lender, whether now existing or hereafter arising upon and against all deposits, credits, collateral and property, now or hereafter in the possession, custody, safekeeping or control of Lender or any entity under the control of Lender (including a Lender subsidiary) or in transit to any of them. At any time after the occurrence and during the continuance of an Event of Default, without demand or notice, Lender may set off the same or any part thereof and apply the same to any liability or Obligation of Borrower even though unmatured and regardless of the adequacy of any other collateral securing the Obligations. ANY AND ALL RIGHTS TO REQUIRE LENDER TO EXERCISE ITS RIGHTS OR REMEDIES WITH RESPECT TO ANY OTHER COLLATERAL WHICH SECURES THE OBLIGATIONS, PRIOR TO EXERCISING ITS RIGHT OF SETOFF WITH RESPECT TO SUCH DEPOSITS, CREDITS OR OTHER PROPERTY OF THE CREDIT PARTIES ARE HEREBY KNOWINGLY, VOLUNTARILY AND IRREVOCABLY WAIVED.
12.8 Attorneys’ Fees, Costs and Expenses. In any action or proceeding between the Credit Parties and Lender arising out of or relating to the Loan Documents, the prevailing party shall be entitled to recover its reasonable and documented attorneys’ fees and other costs and expenses incurred, in addition to any other relief to which it may be entitled.
12.9 Electronic Execution of Documents. The words “execution,” “signed,” “signature” and words of like import in any Loan Document shall be deemed to include electronic signatures or the keeping of records in electronic form, each of which shall be of the same legal effect, validity and enforceability as a manually executed signature or the use of a paper-based recordkeeping systems, as the case may be, to the extent and as provided for in any applicable law, including, without limitation, any state law based on the Uniform Electronic Transactions Act.
12.10 Captions. The headings used in this Agreement are for convenience only and shall not affect the interpretation of this Agreement.
| -22- |
12.11 Construction of Agreement. The parties mutually acknowledge that they and their attorneys have participated in the preparation and negotiation of this Agreement. In cases of uncertainty this Agreement shall be construed without regard to which of the parties caused the uncertainty to exist.
12.12 Relationship. The relationship of the parties to this Agreement is determined solely by the provisions of this Agreement. The parties do not intend to create any agency, partnership, joint venture, trust, fiduciary or other relationship with duties or incidents different from those of parties to an arm’s-length contract.
12.13 Third Parties. Nothing in this Agreement, whether express or implied, is intended to: (a) confer any benefits, rights or remedies under or by reason of this Agreement on any persons other than the express parties to it and their respective permitted successors and assigns; (b) relieve or discharge the obligation or liability of any person not an express party to this Agreement; or (c) give any person not an express party to this Agreement any right of subrogation or action against any party to this Agreement.
13. DEFINITIONS
As used in the Loan Documents, the word “shall” is mandatory, the word “may” is permissive, the word “or” is not exclusive, the words “includes” and “including” are not limiting, the singular includes the plural, and numbers denoting amounts that are set off in brackets are negative. As used in this Agreement, the following capitalized terms have the following meanings:
“Account” means the Collection Account and the Reserve Account.
“Account Bank” means the banking institutions set forth on Schedule B or any substitute Account Bank appointed (a) if an Event of Default has occurred and is continuing, by Administrative Agent, acting at Lender’s direction in its sole discretion and (b) in the absence of an Event of Default, by Administrative Agent, on behalf of Lender, with the consent of Borrower, which consent shall not be unreasonably withheld, delayed or conditioned.
“Accepted Property Management Practices” means, with respect to any Underlying Property, those customary property management practices of prudent institutions that service leases and rental agreements with respect to single family and 2-4 family residential homes of substantially the same type as the Underlying Property in the jurisdiction where such Underlying Property is located, which are held by the owner thereof for a comparable period of time, and in accordance with all applicable laws and in a manner at least equal in quality to the property management that such Person provides to Underlying Properties that it (a) owns in its portfolio, (b) otherwise manages for its affiliates, or (c) otherwise manages for third parties, whichever standard of clauses (a), (b) or (c) is greater, as applicable, exercising its reasonable business judgment at the time taking into account the existing facts and circumstances known to such Person at such time.
“Acquisition Date” means, with respect to an Underlying Property, the date on which Borrower (or a Series thereof) acquired such Underlying Property.
“Advance Rate” means, as of any date of determination with respect to any Eligible Property, the lowest applicable amount set forth in the following chart under the heading “Advance Rate” based on the number of days elapsed since the Acquisition Date with respect thereto:
| Time Period since Acquisition Date | Advance Rate | |||
| From the Acquisition Date to and including 180 days following the Acquisition Date | 80 | % | ||
| From 181 days following the Acquisition Date to and including 365 days following the Acquisition Date | 75 | % | ||
| More than 365 days following the Acquisition Date | 70 | % | ||
“Affiliate” is, with respect to any Person, each other Person that owns or controls directly or indirectly the Person, any Person that controls or is controlled by or is under common control with the Person, and each of that Person’s senior executive officers, directors, partners and, for any Person that is a limited liability company, that Person’s managers and members.
| -23- |
“Agreement” is defined in the preamble hereof.
“Appraisal” means a written appraisal ordered through the Setpoint Technologies Platform or as otherwise acceptable to Administrative Agent that was prepared and signed by a Qualified Appraiser and in accordance with the requirements of Title XI of FIRREA and was written, in form and substance, to USPAP standards, and satisfies applicable legal and regulatory requirements.
“Appraised Value” means the appraised value of an Eligible Property as set forth in an Appraisal dated no more than thirty (30) days prior to the applicable Funding Date; provided, that a BPO or AVM acceptable to Administrative Agent may be substituted for the Appraised Value. The Appraised Value of an Eligible Property shall be updated quarterly.
“Asset Value” means the lower of the related (a) Appraised Value; and (b) the purchase price.
“Assigned Documents” is defined in Section 4.4.
“Authorized Signer” is any individual listed in a Credit Party’s Borrowing Resolutions who is authorized to execute the Loan Documents, including making (and executing, if applicable) any Credit Extension request, on behalf of such Credit Party.
“Availability Period” is the period of time commencing upon the Effective Date and continuing through the earlier to occur of (a) July 28, 2025 or (b) an Event of Default.
“AVM” is the estimated value of an Underlying Property as determined by an automated valuation model ordered through the Setpoint Technologies Platform.
“Benchmark” means, initially, Compounded SOFR; provided that if a replacement of the Benchmark has occurred pursuant to Section 2.3, then “Benchmark” means the applicable Benchmark Replacement to the extent that such Benchmark Replacement has replaced such prior Benchmark rate. Any reference to “Benchmark” shall include, as applicable, the published component used in the calculation thereof.
“Benchmark Replacement” means, with respect to any Benchmark Transition Event, the sum of (a) the alternate Benchmark rate and (b) an adjustment (which may be a positive or negative value or zero), in each case, that has been selected by Lender and Borrower as the replacement for such Corresponding Tenor of such Benchmark giving due consideration to any evolving or then-prevailing market convention, including any applicable recommendations made by the Relevant Governmental Body, for U.S. dollar-denominated syndicated credit facilities at such time; provided that if the Benchmark Replacement as determined pursuant to clauses (a) or (b) above would be less than the Floor, the Benchmark Replacement will be deemed to be the Floor for the purposes of this Agreement and the other Loan Documents.
“Benchmark Replacement Conforming Changes” means, with respect to any Benchmark Replacement, any technical, administrative or operational changes (including changes to the definition of determining rates and making payments of interest, timing of borrowing requests or prepayment, conversion or continuation notices, the applicability and length of lookback periods, the applicability of breakage provisions, and other technical, administrative or operational matters) that Lender reasonably determines may be appropriate to reflect the adoption and implementation of such Benchmark Replacement and to permit the administration thereof by Lender in a manner consistent with market practice (or, if Lender reasonably determines that adoption of any portion of such market practice is not administratively feasible or if Lender reasonably determines that no market practice for the administration of such Benchmark Replacement exists, in such other manner of administration as Lender decides is reasonably necessary in connection with the administration of this Agreement and the other Loan Documents).
| -24- |
“Benchmark Transition Event” means, with respect to any then-current Benchmark, the occurrence of a public statement or publication of information by or on behalf of the administrator of the then-current Benchmark, the regulatory supervisor for the administrator of such Benchmark, the Board of Governors of the Federal Reserve System, the Federal Reserve Bank of New York, an insolvency official with jurisdiction over the administrator for such Benchmark, a resolution authority with jurisdiction over the administrator for such Benchmark or a court or an entity with similar insolvency or resolution authority over the administrator for such Benchmark, announcing or stating that (a) such administrator has ceased or will cease on a specified date to provide all Corresponding Tenors of such Benchmark, permanently or indefinitely, provided that, at the time of such statement or publication, there is no successor administrator that will continue to provide any Corresponding Tenor of such Benchmark or (b) all Corresponding Tenors of such Benchmark are or will no longer be representative of the underlying market and economic reality that such Benchmark is intended to measure and that representativeness will not be restored.
“Books” are all books and records including ledgers, federal and state tax returns, records regarding the Credit Parties’ assets or liabilities, the Collateral, business operations or financial condition, and all computer programs or storage or any equipment containing such information.
“Borrower” is defined in the preamble hereof.
“Borrowing Base” means, on any date of determination, the sum of:
(a) the aggregate value of the Eligible Properties, as determined by the product of (i) the Asset Value of all Eligible Properties less any Excess Concentration Amounts; and (ii) the applicable Advanced Rate; plus
(b) one hundred percent (100%) of the balance of the unrestricted cash and Cash Equivalents of Borrower in the Collection Account on such date for which Lender shall have a first-priority perfected Lien; minus
(c) the aggregate (without duplication) of the Excess Concentration Amounts.
“Borrowing Base Deficiency” means, as of any date of determination, the positive amount, if any, equal to
(i) aggregate outstanding principal amount of the Revolving Loan Advances less (ii) the Borrowing Base as of such date.
“Borrowing Resolutions” are, with respect to any Person, those resolutions adopted by such Person’s board of directors or other applicable governing body (and, if required under the terms of such Person’s Operating Documents, stockholders) and delivered by such Person to Administrative Agent and Lender approving the Loan Documents to which such Person is a party and the transactions contemplated thereby, together with a certificate executed by its secretary or other authorized officer on behalf of such Person certifying (a) such Person has the authority to execute, deliver, and perform its obligations under each of the Loan Documents to which it is a party, (b) that set forth as a part of or attached as an exhibit to such certificate is a true, correct, and complete copy of the resolutions then in full force and effect authorizing and ratifying the execution, delivery, and performance by such Person of the Loan Documents to which it is a party, (c) the name(s) of the Person(s) authorized to execute the Loan Documents, including making (and executing, if applicable) any Credit Extension request, on behalf of such Person, together with a sample of the true signature(s) of such Person(s), and (d) that Lender may conclusively rely on such certificate unless and until such Person shall have delivered to Administrative Agent and Lender a further certificate canceling or amending such prior certificate.
“BPO” shall mean (i) an opinion as to the fair market value of an Underlying Property that at a minimum conforms to generally accepted appraisal standards as set forth in USPAP and, to the extent required, is performed in accordance with the requirements of FIRREA, ordered through the Setpoint Technologies Platform and prepared by a Qualified Appraiser and delivered to Lender and Administrative Agent for review and Lender’s approval or (ii) a 3rd party interior, “as-is” appraisal ordered through the Setpoint Technologies Platform and that is acceptable to Administrative Agent in its sole discretion.
“Business Day” is any day excluding Saturday, Sunday and any day which is a legal holiday under the laws of the State of New York or is a day on which banking institutions located in any such state are authorized or required by law or other governmental action to close.
| -25- |
“Capital Stock” means any and all shares, interests, participations or other equivalents (however designated) of capital stock of a corporation, any and all equivalent ownership interests in a Person (other than a corporation), including, without limitation, partnership interests, trust certificates and membership interests, and any and all warrants, rights or options to purchase or other arrangements or rights to acquire any of the foregoing.
“Cash Equivalents” means (a) marketable direct obligations issued or unconditionally guaranteed by the United States or any agency or any State thereof having maturities of not more than one (1) year from the date of acquisition; (b) commercial paper maturing no more than one (1) year after its creation and having the highest rating from either Standard & Poor’s Ratings Group or Moody’s Investors Service, Inc.; and (c) Lender’s certificates of deposit issued maturing no more than one (1) year after issue.
“Cash Sweep Event” shall mean, as measured on each Payment Date, when Sponsor’s and its consolidated Subsidiaries’ Debt Service Coverage Ratio, with respect to the period occurring since the immediately prior Payment Date, is less than 1.20 to 1.00.
“Change in Control” means, at any time, (a) with respect to Borrower, the Sponsor shall cease to beneficially own and control 100% on a fully diluted basis of the economic and voting interest in the Capital Stock of Borrower and (b) with respect to the Sponsor, failure at any time of the shareholders (who are shareholders as of the Effective Date) to hold or control, in the aggregate, more than 50% of the economic and voting interest in the Capital Stock of the Sponsor.
“Claims” is defined in Section 12.3.
“Code” is the Uniform Commercial Code, as the same may, from time to time, be enacted and in effect in the State of New York; provided, that, to the extent that the Code is used to define any term herein or in any Loan Document and such term is defined differently in different Articles or Divisions of the Code, the definition of such term contained in Article or Division 9 shall govern; provided further, that in the event that, by reason of mandatory provisions of law, any or all of the attachment, perfection, or priority of, or remedies with respect to, Administrative Agent’s Lien on any Collateral is governed by the Uniform Commercial Code in effect in a jurisdiction other than the State of New York, the term “Code” shall mean the Uniform Commercial Code as enacted and in effect in such other jurisdiction solely for purposes of the provisions thereof relating to such attachment, perfection, priority, or remedies and for purposes of definitions relating to such provisions.
“Collateral” consists of (a) all of Borrower’s and each Series’ right, title and interest in, to and under the Underlying Properties, the Eligible Property Legal Documents and other Assigned Documents, the Collection Account, the Reserve Account, all Income, all of Borrower’s Intellectual Property, and all other personal property, including all of Borrower’s accounts, deposit accounts, commercial tort claims, documents, goods, payment intangibles, general intangibles, chattel paper, instruments, securities, investment property, promissory notes, letters of credit, letter of credit rights, money, supporting obligations and all other property of any type or nature, wherever located, whether now or hereafter existing, owned or acquired and the proceeds and products thereof, (b) all of Sponsor’s right, title and interest in and to 100% of Borrower’s Capital Stock, and (c) all of Borrower’s right, title and interest in and to 100% of each Series’ Capital Stock.
“Collection Account” is, collectively, the account or accounts maintained by Borrower for the benefit of Administrative Agent, on behalf of Lender, with the applicable Account Bank with the account details on file with Administrative Agent.
“Compliance Certificate” is that certain certificate in the form attached hereto as Exhibit A.
“Compounded SOFR” with respect to any U.S. Government Securities Business Day means:
(1) the applicable compounded average of SOFR for the Corresponding Tenor as published on such U.S. Government Securities Business Day at the SOFR Determination Time; or
| -26- |
(2) if the rate specified in (1) above does not so appear, the applicable compounded average of SOFR for the Corresponding Tenor as published in respect of the first preceding U.S. Government Securities Business Day for which such rate appeared on the Federal Reserve Bank of New York’s website.
For example, “30-day Average SOFR” refers to the compounded average SOFR over a rolling 30-calendar day period as published on the SOFR Administrator’s Website.
“Corresponding Tenor” means a tenor (including overnight) having the length (disregarding any business day adjustment) of 30 days or one month.
“Credit Extension” is any Revolving Loan Advance or any other extension of credit by Lender for Borrower’s benefit.
“Credit Party” means Borrower and the Sponsor.
“Custodian” means Wilmington Savings Fund Society, FSB, or such other custodian has may be designated by Lender from time to time in writing to Borrower prior to a Funding Date.
“Custody Agreement” means the Custody Agreement dated as of June 1, 2023 among Lender, as issuer, Wilmington Savings Fund Society, FSB, as indenture trustee, Administrative Agent, as servicer, Setpoint Management LLC, as asset manager, the repo sellers party thereto from time to time, each as a repo seller, and Custodian, as custodian, as the same may be amended, restated, supplemented or otherwise modified from time to time, including pursuant to a joinder agreement.
“Data Fields” shall mean the following data fields related to each Eligible Property: (i) property address, (ii) purchase price and (iii) name of Underlying Customer.
“Debt Service Coverage Ratio” means, as to a specific period, (a) actual aggregate Gross Rents collected by or on behalf of Borrower (and each Series thereof) during such period minus the Operating Expenses for all Underlying Properties constituting Collateral during such period, divided by (b) the total amount of interest payments for indebtedness for borrowed money coming due within such period plus any Unused Fees coming due within such period.
“Deed” means, with respect to an Underlying Property, the instrument or document required by the law of the jurisdiction in which the Underlying Property is located to convey fee title.
“Default Rate” is defined in Section 2.3(b).
“Deposit Account Control Agreement” means a “springing” deposit account control agreement with respect to the Collection Account and Reserve Account, among the applicable Account Bank, Administrative Agent and Borrower, as the same may be amended, restated, amended and restated, supplemented or otherwise modified from time to time.
“Division” means, in reference to any Person which is an entity, the division of such Person into two (2) or more separate Persons, with the dividing Person either continuing or terminating its existence as part of such division, including, without limitation, as contemplated under Section 18-217 of the Delaware Limited Liability Company Act for limited liability companies formed under Delaware law, or any analogous action taken pursuant to any other applicable law with respect to any corporation, limited liability company, partnership or other entity.
“Dollars,” “dollars” or use of the sign “$” means only lawful money of the United States and not any other currency, regardless of whether that currency uses the “$” sign to denote its currency or may be readily converted into lawful money of the United States.
“Drawn Margin” means 5.95%.
| -27- |
“Effective Date” means the date of this Agreement.
“Eligible Property” means an Underlying Property acceptable to Administrative Agent in its reasonable discretion based upon lending standards contained herein and with respect to which each of the representations and warranties set forth on Exhibit B is true, complete and correct in all respects.
“Eligible Property Legal Documents” means each of the following documents with respect to an Underlying Property:
(a) Underlying Customer Documents. The Underlying Customer Documents.
(b) Deed. A valid Deed reflecting Borrower as legal owner.
(c) Inspection Report. The residential inspection report, as available as of the Funding Date.
(d) Valuation Report. An Appraisal, a BPO or an AVM that is dated no more than thirty (30) days prior to the applicable Funding Date, as available as of the Funding Date, as approved by Administrative Agent.
(e) Property Insurance. Evidence of electronic notation of the hazard insurance policy and, if required by law, flood insurance policy.
(f) Title Commitment. A preliminary title insurance policy or a “marked up” title insurance commitment, in each case binding on the title insurer issued in connection with the Underlying Property, together with title instructions given to the respective title company describing in detail the final title insurance policy to be provided to Borrower and requiring that such final title insurance policy be provided to Borrower promptly upon issuance.
“ERISA” is the Employee Retirement Income Security Act of 1974, as amended.
“Event of Default” is defined in Section 8.
“Excess Concentration Amounts” shall include the following:
(a) The aggregate value of the Underlying Properties, as of any date of determination, that are secured by Underlying Properties that have an Asset Value greater than $900,000.00 in excess of twenty percent (20%) of the greater of (i) the aggregate value of all Underlying Properties or (ii) $5,000,000.00;
(b) The aggregate value of the Underlying Properties, as of any date of determination, that related to an Underlying Customer with a FICO score below 680 in excess of twenty percent (20%) of the greater of
(i) the aggregate value of all Underlying Properties or (ii) $5,000,000.00;
(c) If the Weighted Average Credit Score would be less than 700, then the principal balance of Purchased Loans with credit scores below 700 shall be excluded in an amount necessary to cause the Weighted Average Credit Score to be greater or equal to 700;
(d) The aggregate value of the Underlying Properties, (x) as of the date that is sixty (60) days after the Effective Date, that remain outstanding more than 270 days following the Funding Date; and (y) as of the date that is ninety (90) days after the Effective Date, that remain outstanding more than 180 days following the Funding Date in excess of fifty percent (50%) of the greater of (i) the aggregate value of all Underlying Properties or (ii) $5,000,000.00;
(e) The aggregate value of the Underlying Properties, as of any date of determination, that remain outstanding more than 365 days following the Funding Date in excess of twenty-five percent (25%) of the greater of (i) the aggregate value of all Underlying Properties or (ii) $5,000,000.00;
| -28- |
(f) The aggregate value of the Underlying Properties, as of any date of determination, that remain outstanding more than 720 days following the Funding Date.
“Exchange Act” is the Securities Exchange Act of 1934, as amended.
“Existing State Location” means the states of Delaware and North Carolina.
“Facility” is defined in the preamble hereof.
“Facility Amount” is the Initial Facility Amount and any Downsize Amount or Upsize Amounts granted by Lender pursuant to Section 2.2(f). The Facility Amount is set forth on Schedule A attached hereto, subject to any adjustment or reduction pursuant to the terms and conditions hereof.
“Fannie Mae” means the Federal National Mortgage Association and any successor thereto.
“FICO” means Fair Isaac & Co., or any successor thereto.
“FIRREA” means the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended and in effect from time to time.
“Floor” means 2.00%.
“Foreign Currency” means lawful money of a country other than the United States.
“Freddie Mac” means the Federal Home Loan Mortgage Corporation and any successor thereto.
“Funding Date” is any date on which a Credit Extension is made to or for the account of Borrower which shall be a Business Day.
“GAAP” is generally accepted accounting principles set forth in the opinions and pronouncements of the Accounting Principles Board of the American Institute of Certified Public Accountants and statements and pronouncements of the Financial Accounting Standards Board or in such other statements by such other Person as may be approved by a significant segment of the accounting profession, which are applicable to the circumstances as of the date of determination.
“Governmental Approval” is any consent, authorization, approval, order, license, franchise, permit, certificate, accreditation, registration, filing or notice, of, issued by, from or to, or other act by or in respect of, any Governmental Authority.
“Governmental Authority” is any nation or government, any state or other political subdivision thereof, any agency, authority, instrumentality, regulatory body, court, central bank or other entity exercising executive, legislative, judicial, taxing, regulatory or administrative functions of or pertaining to government, any securities exchange and any self-regulatory organization.
“Guaranty and Pledge Agreement” means the Guaranty and Pledge Agreement executed by the Sponsor for the benefit of Administrative Agent.
“Gross Rents” means, with respect to any Underlying Property, all payments received by the Borrower (or any Series thereof) from or on behalf of a tenant for rent pursuant to the lease for such Underlying Property. For the avoidance of doubt, Gross Rents shall not include (a) any sales proceeds from a full or partial sale of the Underlying Property, (b) any fees, penalties or other similar amounts, or (c) the value of any free rent or other concessions provided with respect to such Underlying Property.
“Operating Expenses” means property management fees, property taxes, homeowner’s insurance premiums not paid by tenants and maintenance costs in each case specifically allocable to an Underlying Property(ies). For the avoidance of doubt, Operating Expenses shall not include (a) depreciation, amortization or other non-cash items, (b) interest, principal or any other sums due and owing with respect to the facility described herein
| -29- |
“Hazardous Substances” shall mean any and all substances (whether solid, liquid or gas) defined, listed, or otherwise classified as pollutants, hazardous wastes, hazardous substances, hazardous materials, extremely hazardous wastes, or words of similar meaning or regulatory effect under any present or future environmental laws or that may have a negative impact on human health or the environment, including but not limited to petroleum and petroleum products, asbestos and asbestos-containing materials, polychlorinated biphenyls, lead, radon, radioactive materials, flammables and explosives; provided, however, that “Hazardous Substances” shall not include cleaning materials customarily used at properties similar to the properties owned by Subsidiaries of Borrower, to the extent such materials are used, stored and disposed of in accordance with applicable environmental laws.
“Income” shall mean, with respect to any Underlying Property, without duplication, all income, dividends and distributions received with respect to such Underlying Property, including, without limitation, any amounts received with respect to any Regulation A Offering related to such Underlying Property, any rental, lease or other payments under a PSA, any fee income or expense payments of any kind payable pursuant to a PSA, all proceeds upon the exercise of a Purchase Right and all amounts from the sale, transfer, liquidation or other disposition of any Underlying Property, insurance proceeds, condemnation proceeds, interest, principal, dividends or other distributions payable thereon or any fees or payments of any kind received. For the avoidance of doubt, Income shall not include proceeds received by Borrower to be held in escrow for the benefit of a third-party.
“Indebtedness” means, with respect to any Person and without duplication of any amounts: (a) obligations created, issued or incurred by such Person for borrowed money (whether by loan, the issuance and sale of debt securities or the sale of property to another Person subject to an understanding or agreement, contingent or otherwise, to repurchase such property from such Person or otherwise); (b) obligations of such Person to pay the deferred purchase or acquisition price of property or services (other than trade accounts payable (other than for borrowed money) arising in the ordinary course of business, to the extent paid when due); (c) Indebtedness of others secured by a Lien on the property of such Person, whether or not the respective Indebtedness so secured has been assumed by such Person; (d) obligations (contingent or otherwise) of such Person in respect of letters of credit or similar instruments issued or accepted by banks and other financial institutions for the account of such Person; (e) all obligations of such Person to pay rent or other amounts under a lease of (or other agreement conveying the right to use) property to the extent such obligations are required to be classified and accounted for as a capital lease on a balance sheet of such Person under GAAP, and, for purposes of this Agreement, the amount of such obligations shall be the capitalized amount thereof, determined in accordance with GAAP; (f) obligations of such Person under repurchase agreements, sale/buy-back agreements or like arrangements; (g) Indebtedness of others guaranteed by such Person; (h) all obligations of such Person incurred in connection with the acquisition or carrying of fixed assets by such Person; and (i) Indebtedness of general partnerships of which such Person is a general partner.
“Indemnified Person” is defined in Section 12.3.
“Initial Facility Amount” is the aggregate of $5,000,000; provided, however, that the Initial Facility Amount shall not exceed $1,000,000 until Sponsor has obtained $350,000 of additional capital through a Regulation A offering pursuant to the Securities Act of 1933 (“Regulation A Offering”), deemed the (“First New Equity Capital”) on which date the Initial Facility Amount shall be increased to $2,500,000; provided, further that the Initial Facility Amount shall not exceed $2,500,000 until the date that (i) Sponsor has obtained, in addition to the First New Equity Capital, $3,000,000 of new equity capital satisfactory to Lender and Administrative Agent; or (ii) (x) Sponsor has registered an Regulation A Offering; and (y) Lender has received the full repayment of a Revolving Loan Advance, the funds for which repayment were obtained pursuant to a purchase made under Sponsor’s Regulation A Offering, or (z) Lender is otherwise satisfied, in its sole discretion, with the results of the Regulation A Offering.
“Insolvency Proceeding” is any proceeding by or against any Person under the United States Bankruptcy Code, or any other bankruptcy or insolvency law, including assignments for the benefit of creditors, compositions, extensions generally with its creditors, or proceedings seeking reorganization, arrangement, or other relief.
| -30- |
“Intangible Assets” is all “general intangibles” as defined in the Code in effect on the date hereof with such additions to such term as may hereafter be made, and includes without limitation, all Intellectual Property, claims, income and other tax refunds, security and other deposits, payment intangibles, contract rights, options to purchase or sell real or personal property, rights in all litigation presently or hereafter pending (whether in contract, tort or otherwise), insurance policies (including without limitation key man, property damage, and business interruption insurance), payments of insurance and rights to payment of any kind.
“Intellectual Property” means, with respect to any Person, all of such Person’s right, title, and interest in and to the following:
(a) its copyrights, trademarks and patents;
(b) any and all trade secrets and trade secret rights, including, without limitation, any rights to unpatented inventions, know-how, and operating manuals;
(c) any and all source code;
(d) any and all design rights which may be available to such Person;
(e) any and all claims for damages by way of past, present and future infringement of any of the foregoing, with the right, but not the obligation, to sue for and collect such damages for said use or infringement of the Intellectual Property rights identified above; and
(f) all amendments, renewals and extensions of any of the copyrights, trademarks or patents.
“Interest Payment Date” means (a) the first Business Day of each calendar month, (b) the Revolving Loan Maturity Date and (c) after maturity, each date on which demand for payment is made.
“Investment” is any beneficial ownership interest in any Person (including stock, partnership interest or other securities), and any loan, advance or capital contribution to any Person.
“Lender” is defined in the preamble hereof.
“Lender Expenses” are all reasonable and documented audit fees and expenses, costs, and expenses (including reasonable and documented attorneys’ fees and expenses) for preparing, amending, negotiating, administering, defending and enforcing the Loan Documents (including, without limitation, those incurred in connection with appeals or Insolvency Proceedings) or otherwise incurred with respect to Borrower.
“Lien” is a claim, mortgage, deed of trust, levy, charge, pledge, security interest or other encumbrance of any kind, whether voluntarily incurred or arising by operation of law or otherwise against any property.
“Liquidity” shall mean, on any date of determination, unrestricted cash and Cash Equivalents of the Sponsor and any consolidated Subsidiaries.
“Loan Documents” are, collectively, this Agreement and any schedules, exhibits, certificates, notices, and any other documents related to this Agreement, the Guaranty and Pledge Agreement, the Series Guaranty and Pledge Agreement, the Deposit Account Control Agreement, any subordination agreement, any note, or notes or guaranties executed by the Credit Parties, and any other present or future agreement by the Credit Parties with or for the benefit of Administrative Agent or Lender, all as amended, restated, or otherwise modified.
“Make-Whole Amount” shall equal difference (if any) between (i) the interest that would have accrued from the Effective Date to the expiration of the Make-Whole Period on one-half of the average of the aggregate outstanding principal amount of the Revolving Loan Advances over the Make-Whole Period, and (ii) the interest actually received by Administrative Agent on behalf of Lender or Lender in respect of all Credit Extensions.
“Make-Whole Period” is the period starting on the Effective Date and ending on the date that is two (2) years after the Effective Date.
| -31- |
“Material Adverse Change” is (a) a material impairment in the perfection or priority of Administrative Agent’s Lien in the Collateral or Pledged Collateral or in the value of such Collateral or Pledged Collateral; (b) a material adverse change in the business, operations or financial condition of any Credit Party; or (c) a material impairment of the prospect of repayment of any portion of the Obligations.
“Monthly Financial Statements” is defined in Section 6.2(a).
“NYFRB” means the Federal Reserve Bank of New York.
“NYFRB’s Website” means the website of the NYFRB at http://www.newyorkfed.org, or any successor
source.
“Obligations” are Borrower’s obligations to pay when due any debts, principal, interest, fees, Lender Expenses, and other amounts Borrower owes Lender or Administrative Agent now or later, whether under this Agreement, the other Loan Documents, or otherwise, including, without limitation, all obligations relating to Services and any interest accruing after Insolvency Proceedings begin and debts, liabilities, or obligations of Borrower assigned to Lender or Administrative Agent, and to perform Borrower’s duties under the Loan Documents.
“Operating Documents” are, for any Person, such Person’s formation documents, as certified by the Secretary of State (or equivalent agency) of such Person’s jurisdiction of organization on a date that is no earlier than thirty (30) days prior to the Effective Date, and, (a) if such Person is a corporation, its bylaws in current form, (b) if such Person is a limited liability company, its limited liability company agreement (or similar agreement), and (c) if such Person is a partnership, its partnership agreement (or similar agreement), each of the foregoing with all current amendments or modifications thereto.
“Payment/Advance Form” means the payment/advance form substantially in the form attached hereto as Exhibit E.
“Payment Date” means (a) each Interest Payment Date, and (b) the date any Credit Party sells, releases or otherwise disposes of an Underlying Property, including but not limited to the date in which the related Underlying Property is purchased by an Underlying Customer pursuant to a Purchase Right.
“Permitted Indebtedness” is:
(a) Borrower’s Indebtedness to Lender and Administrative Agent under this Agreement and the other Loan Documents;
(b) Indebtedness existing on the Effective Date and disclosed to Administrative Agent prior to the Effective Date;
(c) Subordinated Debt;
(d) unsecured Indebtedness to trade creditors incurred in the ordinary course of business;
(e) Indebtedness incurred as a result of endorsing negotiable instruments received in the ordinary course of business;
(f) Indebtedness secured by Liens permitted under clauses (a) and (c) of the definition of Permitted Liens hereunder; and
(g) extensions, refinancings, modifications, amendments and restatements of any items of Permitted Indebtedness (a) through (f) above, provided that the principal amount thereof is not increased or the terms thereof are not modified to impose more burdensome terms upon Borrower or its Subsidiary.
| -32- |
“Permitted Investments” are:
(a) Investments (including, without limitation, Subsidiaries) existing on the Effective Date that have been disclosed to Lender (but specifically excluding any future Investments in any Subsidiaries unless otherwise permitted hereunder); and
(b) Investments consisting of Cash Equivalents.
“Permitted Liens” means, for any Underlying Property: (a) applicable zoning, building and land use laws, ordinances, rules and regulations, (b) materialmen’s, mechanic’s, carrier’s, workmen’s, repairmen’s and similar Liens, in each case, arising in the ordinary course of business securing obligations that are not yet delinquent, (c) the lien of taxes, assessments and home owners’ association dues and fees not yet delinquent or being contested in good faith by appropriate proceedings, (d) all non-monetary liens, encumbrances, easements and other matters of record and referenced in the related title policy, (e) any other matters set forth in any of the owner’s title insurance policy for such Underlying Property and approved by Administrative Agent in its sole discretion, (f) Liens granted pursuant to or by the Loan Documents, Underlying Customer Documents, or Eligible Property Legal Documents, including any Purchase Rights held by an Underlying Customer, and (g) rights of a contracted buyer of an Underlying Property pursuant to such buyer’s leasehold interest in such Underlying Property.
“Person” is any individual, sole proprietorship, partnership, limited liability company, joint venture, company, trust, unincorporated organization, association, corporation, institution, public benefit corporation, firm, joint stock company, estate, entity or government agency.
“Pre-Closing Deliverables” means those documents and other deliverables listed under Exhibit D.
“Property Manager Default” means the occurrence of any of the following: (i) fraud, gross negligence, willful misconduct or misappropriation of funds by the Property Manager; (ii) any Insolvency Proceeding with respect to the Property Manager; (iii) any Regulatory Event affecting or involving the Property Manager, or (iv) any breach of any covenant, term, provision or representation by the Property Manager under this Agreement or any other Loan Document to which the Property Manager is a party.
“PSA” means any purchase and sale agreement between Borrower (or any Series thereof) and an Underlying Customer.
“Purchase Right” means any right of an Underlying Customer to purchase the related Underlying Property.
“Qualified Appraiser” means an independent appraiser, duly appointed by or acceptable to the related originator, licensed or certified by the applicable governmental body in which the related Underlying Property is located, who had no interest, direct or indirect in the Underlying Property or in any loan made on the security thereof, and whose compensation is not affected by whether the Underlying Property is purchased, and such appraiser and the appraisal made by such appraiser both satisfy the requirements of Fannie Mae or Freddie Mac and Title XI of FIRREA and the regulations promulgated thereunder, and all other applicable law, all as in effect on the date the Underlying Property was acquired.
“Qualified Insurer” means, with respect to any Underlying Property, any insurer duly qualified as such under the laws of the states in which such Underlying Property is located, duly authorized and licensed in such state to transact the applicable insurance business and to write the insurance provided by the insurance policy issued by it, satisfying the applicable requirements of Fannie Mae or Freddie Mac.
“Registered Organization” is any “registered organization” as defined in the Code with such additions to such term as may hereafter be made.
“Regulatory Event” is the commencement of or any development in (a) any inquiry, investigation, or regulatory action by any applicable Governmental Authority against any Person, any of their Subsidiaries and/or any other Person engaged in the industry in which any Person conducts its business or (b) any legal action or proceeding to which any Person, any of their Subsidiaries and/or any other Person engaged in the industry in which any Person conducts its business is a party, in each case, which has not been dismissed within sixty (60) days and that, in the case of either (a) or (b), Lender in its reasonable discretion determines could impact any Person’s or any of their Subsidiaries’ ability to continue its business as then currently conducted or could have a negative impact on the industry in which any Person conducts its business as a whole.
| -33- |
“Relevant Governmental Body” means the Board of Governors of the Federal Reserve System or the Federal Reserve Bank of New York, or a committee officially endorsed or convened by the Board of Governors of the Federal Reserve System or the Federal Reserve Bank of New York, or any successor thereto.
“Requirement of Law” is as to any Person, the organizational or governing documents of such Person, and any law (statutory or common), treaty, rule or regulation or determination of an arbitrator or a court or other Governmental Authority, in each case applicable to or binding upon such Person or any of its property or to which such Person or any of its property is subject.
“Reserve Account” is the account maintained by Borrower for the benefit of Administrative Agent, on behalf of Lender, with the applicable Account Bank with the account details on file with Administrative Agent.
“Reserve Account Required Amount” means, as of any date of determination, the rolling three month average of the fees, expenses, interest, taxes, insurance, and other amounts due from the Credit Parties over a three month period calculated based on the aggregate Asset Value of the Eligible Properties.
“Responsible Officer” is any of the Chief Executive Officer, President, Chief Financial Officer and Controller of any Credit Party.
“Revolving Loan Advance” and “Revolving Loan Advances” are each defined in Section 2.2(a).
“Revolving Loan Maturity Date” is (a) the date that is six (6) months following the expiration of the Availability Period or (b) such earlier date on which the Obligations are immediately due and payable pursuant to Section 9.1 hereof.
“SEC” shall mean the Securities and Exchange Commission, any successor thereto, and any analogous Governmental Authority.
“Series” means each series of Borrower designated from time to time pursuant to Borrower’s Operating Documents and which Series is required to execute a joinder to the Series Guaranty and Pledge Agreement pursuant to Section 6.14 and with respect to which Administrative Agent has not affirmatively acknowledged such Series’ release from the terms, conditions and obligations of the Series Guaranty and Pledge Agreement in accordance therewith.
“Series Guaranty and Pledge Agreement” means the Series Guaranty and Pledge Agreement executed by each Series of Borrower for the benefit of Administrative Agent.
“Services” means those services provided by the Property Manager to Borrower with respect to property acquisition, preservation, leasing and lease management, operations, maintenance, repair, property management, and property disposition services in connection with the Underlying Properties as more fully described in Exhibit C attached hereto.
“Setpoint Technologies Platform” is defined in Section 3.4.
“SOFR” means, with respect to any Business Day, a rate per annum equal to the secured overnight financing rate for such Business Day published by the SOFR Administrator on the SOFR Administrator’s Website at approximately 8:00 a.m. (New York City time) on the immediately succeeding Business Day.
| -34- |
“SOFR Administrator” means the NYFRB (or a successor administrator of the secured overnight financing
rate).
“SOFR Administrator’s Website” means the NYFRB’s Website, currently at http://www.newyorkfed.org, or any successor source for the secured overnight financing rate identified as such by the SOFR Administrator from time to time.
“SOFR Determination Time” means 3:00pm (New York time) on a U.S. Government Securities Business Day, at which time Compounded SOFR is published on the NYFRB’s Website.
“Subordinated Debt” is indebtedness incurred by Borrower subordinated to all of Borrower’s now or hereafter indebtedness to Lender (pursuant to a subordination, intercreditor, or other similar agreement in form and substance satisfactory to Administrative Agent entered into between Administrative Agent and the other creditor), on terms acceptable to Lender.
“Subsidiary” is, as to any Person, a corporation, partnership, limited liability company or other entity of which shares of stock or other ownership interests having ordinary voting power (other than stock or such other ownership interests having such power only by reason of the happening of a contingency) to elect a majority of the board of directors or other managers of such corporation, partnership or other entity and are at the time owned, or the management of which is otherwise controlled, directly or indirectly through one or more intermediaries, or both, by such Person. Unless the context otherwise requires, each reference to a Subsidiary herein shall be a reference to a Subsidiary and each Series of Borrower.
“Tangible Net Worth” means the amount equal to (a) the total equity of the Sponsor and any consolidated Subsidiaries as of any date of determination, determined in accordance with GAAP minus (b) Intangible Assets, if any.
“Underlying Customer” means any Person or Persons that are obligors in respect of any PSA by and between such Underlying Customer and Borrower (or any Series thereof).
“Underlying Customer Documents” means, with respect to each Underlying Customer or Underlying Property, the PSA, any lease or other rental agreement entered into by and between Borrower and the applicable Underlying Customer, and any participation agreement, equity sharing agreement or any other agreements, disclosures or contracts delivered to or entered into by the applicable Underlying Customer.
“Underlying Property” means any residential property that is wholly owned by or acquired or to be acquired by Borrower (or any Series thereof) in connection with any Underlying Customer and the fee title to which is held by Borrower (or any Series thereof), together with all improvements thereon and all other rights, benefits and proceeds arising from and in connection with such property.
“Underwriting Policies” shall mean those internal credit, collection, underwriting and compliance guidelines developed by the Property Manager, as provided to Administrative Agent and Lender.
“Unused Commitment Percentage” shall mean a percentage equal to the average daily unused amount of the Facility Amount over the Facility Amount.
“Unused Fee” is defined in Section 2.4(d).
“Upsize Amount” is defined in Section 2.2(f).
“Upsize Date” is defined in Section 2.2(f).
“U.S. Government Securities Business Day” means any day except for (i) a Saturday, (ii) a Sunday or (iii) a day on which the Securities Industry and Financial Markets Association recommends that the fixed income departments of its members be closed for the entire day for purposes of trading in United States government securities.
“USPAP” means the Uniform Standards of Professional Appraisal Practice, as amended and in effect from time to time.
“Weighted Average Credit Score” shall mean, as of any date of determination, the weighted average (determined based on principal balance, inclusive of all unfunded holdbacks) FICO credit score of the pool of Underlying Customers as of such date of determination.
[Signature page follows.]
| -35- |
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed as of the Effective Date.
| BORROWER: | ||
| MISSION PROPERTY HOLDINGS LLC, | ||
| a Delaware limited liability company | ||
| By: | Ownify, Inc. | |
| Its: | Manager | |
| By: | ||
| Name: | Frank Rohde | |
| Title: | Chief Executive Officer of Ownify | |
| SPONSOR: | ||
| OWNIFY, INC., | ||
| a Delaware corporation | ||
| By: | ||
| Name: | Frank Rohde | |
| Title: | Chief Executive Officer | |
| 7/28/2023 | ||
| PROPERTY MANAGER: | ||
| FOLSOM STREET PROPERTY MANAGEMENT LLC, | ||
| a Delaware limited liability company | ||
| By: | ||
| Name: | Ben Herold | |
| Title: | Manager | |
[Signature Pages to Loan and Security Agreement]
| LENDER: | ||
| SETPOINT RESIDENTIAL FINTECH FUND L.P., a | ||
| Delaware limited partnership | ||
| By: Setpoint Residential Fintech Fund GP LLC, a Delaware limited liability company | ||
| By: | ||
| Name: | Michael Lam | |
| Title: | Authorized Signatory | |
| ADMINISTRATIVE AGENT: | ||
| SETPOINT RESIDENTIAL FINTECH FUND L.P., a | ||
| Delaware limited partnership | ||
| By: Setpoint Residential Fintech Fund GP LLC, a Delaware limited liability company | ||
| By: | ||
| Name: | Michael Lam | |
| Title: | Authorized Signatory | |
[Signature Pages to Loan and Security Agreement]
EXHIBIT A
COMPLIANCE CERTIFICATE
| TO: | SETPOINT RESIDENTIAL FINTECH FUND L.P. | Date: July 28, 2023 |
| FROM: | MISSION PROPERTY HOLDINGS LLC |
The undersigned authorized officer of Mission Property Holdings LLC (“Borrower”) certifies that under the terms and conditions of the Loan and Security Agreement dated as of July 28, 2023 (the “Agreement”) among Borrower, Ownify, Inc., Folsom Street Property Management LLC, and Setpoint Residential Fintech Fund L.P., as administrative agent (“Administrative Agent”) and lender (“Lender”):
(1) [Borrower] [Sponsor] is in complete compliance for the period ending ____________ with all covenants; (2) there are no Events of Default; (3) all representations and warranties in the Agreement are true and correct in all material respects on this date except as noted below; and (4) the amounts and computations set forth on this Compliance Certificate are true and correct. [If an Event of Default exists, provide a description of it and the steps, if any, being taken to cure it.]
Attached are the required documents supporting the certification. The undersigned certifies that these are prepared in accordance with GAAP consistently applied from one period to the next except as explained in an accompanying letter or footnotes. The undersigned acknowledges that no borrowings may be requested at any time or date of determination that [Borrower] [Sponsor] is not in compliance with any of the terms of the Agreement, and that compliance is determined not just at the date this certificate is delivered. Capitalized terms used but not otherwise defined herein shall have the meanings given them in the Agreement.
| A. | Borrowing Base |
| 1. | Aggregate outstanding principal amount of the Revolving Loan Advances | $____________ | |
| 2. | Aggregate value of the Eligible Properties | $____________ | |
| 3. | Aggregate amount of any Excess Concentration Amounts | $____________ | |
| 4. | Difference of amounts in line 2 and line 3 | $____________ | |
| 5. | Weighted Average Advance Rate of each Eligible Property | ____% | |
| 6. | Product of the amounts in line 4 and line 5 | $____________ | |
| 7. | Amount of unrestricted cash and Cash Equivalents in the Collection Account | $____________ | |
| 8. | Sum of amounts in line 6 and line 7 | $____________ | |
| 9. | Difference of amounts under line 1 and line 8 | $____________ | |
| Borrowing Base Deficiency: | [YES/NO] |
| B. | Section 7.9 – Minimum Tangible Net Worth |
| 1. | Total equity of the Sponsor and any consolidated Subsidiaries | $____________ | |
| 2. | Total amount of Intangible Assets | $____________ | |
| 3. | Difference of amounts under line 1 and line 2 | $____________ | |
| 4. | Aggregate outstanding principal amount of Revolving Loan Advances | $____________ | |
| 5. | Amount in line 3 divided by amount in line 4 | ____% | |
| 6. | Minimum Tangible Net Worth | $2,000,000.00 | |
| Compliance: | [YES/NO] |
| C. | Section 7.10 – Minimum Liquidity |
| 1. | Amount of unrestricted cash and Cash Equivalent of the Sponsor and any consolidated Subsidiaries | $____________ | |
| 2. | Minimum Liquidity | $1,500,000.00 | |
| Compliance: | [YES/NO] |
| MISSION PROPERTY HOLDINGS LLC | LENDER USE ONLY | |||
| By: | Ownify, Inc. | Received by: | ||
| Its: | Manager | AUTHORIZED SIGNER | ||
| Date: | ||||
| By: | ||||
| Name: | Frank Rohde | Verified: | ||
| Title: | Chief Executive Officer of Ownify | AUTHORIZED SIGNER | ||
| Date: | ||||
| Compliance Status: Yes No | ||||
EXHIBIT B
REPRESENTATIONS AND WARRANTIES OF THE UNDERLYING PROPERTIES
Borrower, for itself and on behalf of each designated Series, is deemed to make the following representations and warranties to Lender with respect to each Underlying Property as of each date on which any Revolving Loan Advance is outstanding:
(a) The Underlying Property is a single parcel of real property with a detached single family residence erected thereon, or a two to four family dwelling, or townhome that is located in the United States. The Underlying Property is not an individual residential condominium unit in a condominium project.
(b) The aggregate amount of the Revolving Loan Advance advanced in connection with such Underlying Property is greater than or equal to $100,000 and less than or equal to $800,000.
(c) The Underlying Property is free and clear of all encumbrances and liens except for Permitted Liens.
(d) The Eligible Property Legal Documents related to the Underlying Property do not contain any material exceptions unless approved by Administrative Agent in its sole discretion.
(e) The Underlying Customer related to the Underlying Property has a FICO credit score greater than or equal to 660.
(f) There is no proceeding pending or, to Borrower’s knowledge, threatened for the total or partial condemnation of the related Underlying Property, and the Underlying Property is undamaged by water, fire, earthquake or earth movement other than earthquake, windstorm, flood, tornado, hurricane or other casualty.
(g) The Underlying Property is covered by a preliminary title insurance policy or a “marked up” title insurance commitment, in each case binding on the title insurer issued in connection with the Underlying Property, together with title instructions given to the respective title company describing in detail the final title insurance policy to be provided to Administrative Agent and Lender and requiring that such final title insurance policy be provided to Administrative Agent and Lender upon the earlier of (i) promptly upon issuance or (ii) within sixty
(60) days of acquisition by Borrower of the Underlying Property.
(h) All buildings or other improvements upon the Underlying Property are insured by a Qualified Insurer against loss by fire, hazards of extended coverage and such other hazards as are customary in the area where the Underlying Property is located, in an amount not less than the lesser of (a) 100% of the replacement cost of all improvements to the Underlying Property or (b) the greater of (i) the outstanding principal balance of the Revolving Loan Advance, or (ii) the amount necessary to avoid the operation of any co-insurance provisions with respect to the Underlying Property. If the Underlying Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards (and such flood insurance has been made available), a flood insurance policy meeting the requirements of the current guidelines of the Federal Flood Insurance Administration is in effect with a Qualified Insurer in an amount representing coverage not less than the least of (i) the outstanding principal balance of the Revolving Loan Advance, (ii) the full insurable value of the Underlying Property and (iii) the maximum amount of insurance which is available under the National Flood Insurance Act of 1968 or the Flood Disaster Protection Act of 1973, as amended. All such insurance policies (collectively, the “hazard insurance policy”) contain a standard be clause naming the originator, its successors and assigns (including, without limitation, subsequent owners of the applicable mortgage loan), as additional insureds. No notice of termination of such hazard policy has been received by Borrower. All premiums on such insurance policy have been paid. Each of such insurance policies is a valid and binding obligation of the related insurer and is in full force and effect. None of Borrower, its designee servicers or the Underlying Customer has engaged in any act or omission which would impair the coverage of any such policy, the benefits of the endorsement provided for herein, or the validity and binding effect of either including, without limitation, no unlawful fee, commission, kickback or other unlawful compensation or value of any kind has been or will be received, retained or realized by any attorney, firm or other Person, and no such unlawful items have been received, retained or realized by Borrower.
(i) Other than routine maintenances, all renovations and construction on the Underlying Property relating to habitability have been completed.
(j) The Eligible Property Legal Documents have all been delivered to Custodian via the Setpoint Technologies Platform within seven (7) days after the related Funding Date.
(k) The Pre-Closing Deliverables have all been delivered to Administrative Agent at least one (1) Business Day prior to the related Funding Date and Administrative Agent shall have confirmed its receipt of the related Pre-Closing Deliverables prior to the funding of the applicable Credit Extension, which confirmation shall be in form and substance satisfactory to Administrative Agent.
(l) Borrower or Sponsor has not received any investment proceeds (other than from the applicable Underlying Customer) from a Regulation A Offering with respect to the Underlying Property.
EXHIBIT C
PROPERTY MANAGER GUIDELINES
(see attached)
EXHIBIT D
Pre-Closing Deliverables
| ● | PSA | |
| ● | Owni Participation Agreement | |
| ● | Owni Equity Share Agreement | |
| ● | Owni Joinder Agreement (LLC Agreement) | |
| ● | Owni Joinder Agreement (Series Guaranty and Pledge) | |
| ● | Lease Agreement | |
| ● | Valuation Review (AVM/BPO) | |
| ● | Title Commitment | |
| ● | Inspection Report | |
| ● | Property Insurance | |
| ● | HUD Settlement Statement | |
| ● | Executed Deed |
EXHIBIT E
Form of Payment/Advance
Reference is made to the Loan and Security Agreement, dated as of July 28, 2023, (as it may be amended, supplemented or otherwise modified from time to time in accordance with the terms thereof, the “Loan and Security Agreement”), among Setpoint Residential Fintech Fund L.P., as administrative agent (“Administrative Agent”) and lender (“Lender”), Ownify, Inc., as sponsor (in such capacity, the “Sponsor”), Folsom Street Property Management LLC, as property manager (in such capacity, the “Property Manager”), and Mission Property Holdings LLC (“Borrower”). Capitalized terms used but not otherwise defined herein shall have the meanings set forth in the Loan and Security Agreement.
Pursuant to Section 3.2 of the Loan and Security Agreement, Borrower desires that Lender make the following Credit Extension to Borrower in accordance with the applicable terms and conditions of the Loan and Security Agreement on [mm/dd/yy]1 (the “Proposed Date”):
| 1. | Revolving Loan Advance: | $[____________] |
Borrower hereby certifies that:
(i) the Revolving Loan Advance is in an aggregate minimum amount of $100,000;
(ii) as of the Proposed Date, the representations and warranties made by each of the Credit Parties and the Property Manager in the Loan and Security Agreement are true, accurate and complete in all material respects on and as of such Proposed Date and on the Funding Date of each Credit Extension;
(iii) after giving effect to the Credit Extension requested on the Funding Date, the aggregate outstanding principal amount of the Revolving Loan Advances shall not exceed the Facility Amount;
(iv) as of the Proposed Date, each Underlying Property proposed to be financed is an Eligible Property, and the information set forth on Annex A attached hereto is true, accurate and complete;
(v) after giving effect to the Credit Extension requested on the Proposed Date, no event shall have occurred and is continuing or would result from the consummation of the Credit Extension contemplated hereby that would constitute an Event of Default or a Default or result in a Borrowing Base Deficiency;
(vi) after giving effect to any withdrawals from or deposits to the Reserve Account on the Proposed Date, the amount on deposit therein shall at least equal the Reserve Account Required Amount;
(vii) as of the Proposed Date, it has delivered, or caused to be delivered, to Administrative Agent, the Pre-Closing Deliverables associated with the related Eligible Property and it has received a confirmation of receipt of the same from Administrative Agent;
1 To be a date at least one Business Day from delivery of the Notice.
(viii) Lender has determined to its satisfaction that there has not been any material impairment in the general affairs, management, results of operation, financial condition or the prospect of repayment of the Obligations, nor any material adverse deviation by any Credit Party from the most recent business plan of such Credit Party presented to and accepted by it.
| Date: July 28, 2023 | MISSION PROPERTY HOLDINGS LLC, as Borrower | |
| By: Ownify, Inc. | ||
| Its: Manager | ||
| By: | ||
| Name: | Frank Rohde | |
| Title: | Chief Executive Officer of Ownify | |
ANNEX A
| Property ID | Address | Purchase Price | Property Type | Funding Date | Notes | ||||||
| 1. | |||||||||||
| 2. |
SCHEDULE A
| Upsize Date/Downsize Date | Upsize Amount/Downsize Amount | Facility Amount | ||||
| Effective Date | N/A | $ | 5,000,000 | |||
SCHEDULE B
ACCOUNT BANK
[On file with Administrative Agent]
Exhibit 11.1
TaxDrop LLC Certified Public Accountant and Advisor |
228 Park Ave S, Suite 70037, New York, NY 10003-1502 Tel: (609) 933-2035 |

CONSENT OF INDEPENDENT PUBLIC ACCOUNTING FIRM
October 5, 2023
To the Board of Directors of Mission Property Holdings LLC Series 2,
We hereby consent to the inclusion of our Auditors’ Report, dated August 14, 2023, on the financial statements Mission Property Holdings LLC Series 2 – which comprise the balance sheet as of December 31, 2022, and the related statements of income, changes in stockholders’ equity, and cash flows for the year then ended, and the related notes to the financial statements— in the Company’s Form 1-A. We also consent to application of such report to the financial information in the Report on Form 1-A, when such financial information is read in conjunction with the financial statements referred to in our report.
Best,

TaxDrop LLC
Robbinsville, New Jersey
October 5, 2023
TaxDrop LLC Certified Public Accountant and Advisor |
228 Park Ave S, Suite 70037, New York, NY 10003-1502 Tel: (609) 933-2035 |

CONSENT OF INDEPENDENT PUBLIC ACCOUNTING FIRM
October 5, 2023
To the Board of Directors of Mission Property Holdings LLC Series Emerson,
We hereby consent to the inclusion of our Auditors’ Report, dated August 14, 2023, on the financial statements Mission Property Holdings LLC Series Emerson – which comprise the balance sheet as of December 31, 2022, and the related statements of income, changes in stockholders’ equity, and cash flows for the year then ended, and the related notes to the financial statements— in the Company’s Form 1-A. We also consent to application of such report to the financial information in the Report on Form 1-A, when such financial information is read in conjunction with the financial statements referred to in our report.
Best,

TaxDrop LLC
Robbinsville, New Jersey
October 5, 2023
TaxDrop LLC Certified Public Accountant and Advisor |
228 Park Ave S, Suite 70037, New York, NY 10003-1502 Tel: (609) 933-2035 |

CONSENT OF INDEPENDENT PUBLIC ACCOUNTING FIRM
October 5, 2023
To the Board of Directors of Mission Property Holdings LLC ,
We hereby consent to the inclusion of our Auditors’ Report, dated April 25, 2023, on the financial statements Mission Property Holdings LLC – which comprise the balance sheet as of December 31, 2022, and the related statements of income, changes in stockholders’ equity, and cash flows for the year then ended, and the related notes to the financial statements— in the Company’s Form 1-A. We also consent to application of such report to the financial information in the Report on Form 1-A, when such financial information is read in conjunction with the financial statements referred to in our report.
Best,

TaxDrop LLC
Robbinsville, New Jersey
October 5, 2023
Exhibit 13.3







+X'WL
M_P!ML;/Q?X?NM>LH6EFTF&8M,-O5<],CN.U.2Y6[^?X?UJ":?X?B>245Z)X%
M^%6H>*?"5YXE_MK3-+L[&]-M=&]8H(@%!+D]/X@,=2:@\??#2Z\,^&[+Q+8Z
MYINOZ/=2F$75B2523^ZP/3H:3=OZ[@M?Z['!45ZG8_!JY2RTYO$7BW0O#M_J
M*![6PO9")F4_=+8^[GWK/MOA)XA;6O$6B7O3_'?4&M;6[EDO)8&T]XU)#J40(4/H",?45Y+7>:1\7_B)I>E0Z99^(G$$
M"%(3+;Q221KZ+(REA^!XJ[[/L_\ +_(7+JWW5OZ^\]1T6#Q5+X0^*ND:[<"\
M\8&"V>?R71I'A4'(!3@X'4#UKG/V<+>\L=+\